AAPL 248.4026 0.2553% MSFT 449.215 1.3275% NVDA 139.6838 3.4159% GOOGL 193.36 4.423% GOOG 194.7624 4.4134% AMZN 230.08 2.2396% META 633.66 2.3154% AVGO 181.88 5.8611% TSLA 416.49 3.8654% TSM 194.88 1.5317% LLY 794.32 -0.6578% V 313.61 0.3938% JPM 243.41 0.2265% UNH 537.04 -4.9806% NVO 111.63 2.2346% WMT 95.45 0.9519% LVMUY 135.63 1.4056% XOM 111.6999 -0.861% LVMHF 679.0 1.5274% MA 533.57 0.862%
Last update at 2024-12-11T15:29:00Z
Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
---|---|---|---|---|---|
Type | yearly | yearly | yearly | yearly | yearly |
Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
Income before tax | 2.24M | -22.75300M | -6.29300M | 9.50M | 0.82M |
Minority interest | -0.49700M | 4.86M | 0.80M | 0.94M | -1.55800M |
Net income | 0.14M | -20.26400M | -6.16800M | 12.06M | 1.06M |
Selling general administrative | 5.89M | 5.66M | 4.51M | 3.83M | 3.60M |
Selling and marketing expenses | - | - | - | - | - |
Gross profit | 13.18M | 12.18M | 1.72M | 5.93M | 5.96M |
Reconciled depreciation | 16.09M | 15.08M | 2.98M | 6.42M | 5.82M |
Ebit | 13.06M | 1.16M | -0.52500M | 0.71M | 5.85M |
Ebitda | 29.15M | 16.24M | 2.45M | 7.12M | 11.66M |
Depreciation and amortization | 16.09M | 15.08M | 2.98M | 6.42M | 5.82M |
Non operating income net other | - | - | - | 0.00000M | 0.00000M |
Operating income | 13.06M | 1.16M | -0.52500M | 0.71M | 2.91M |
Other operating expenses | 49.86M | 40.77M | 15.93M | 21.09M | 18.64M |
Interest expense | 11.42M | 23.07M | 6.86M | 10.88M | 5.52M |
Tax provision | 2.10M | -2.48900M | -0.12500M | -0.28700M | 0.21M |
Interest income | 9.56M | 2.93M | 2.13M | 1.83M | 2.24M |
Net interest income | -3.07100M | -26.88400M | -2.60900M | -6.49200M | -3.28200M |
Extraordinary items | - | - | - | 0.00000M | 0.00000M |
Non recurring | - | - | - | 0.00000M | 0.00000M |
Other items | - | - | - | 0.00000M | 0.00000M |
Income tax expense | 2.10M | -2.48900M | -0.12500M | -0.28700M | 0.21M |
Total revenue | 53.36M | 44.78M | 9.64M | 18.99M | 18.12M |
Total operating expenses | 9.68M | 8.17M | 8.00M | 8.04M | 6.48M |
Cost of revenue | 40.18M | 32.60M | 7.93M | 13.05M | 12.16M |
Total other income expense net | -10.81900M | -23.91600M | -5.76800M | 8.79M | 3.92M |
Discontinued operations | - | - | - | 0.00000M | 0.00000M |
Net income from continuing ops | 0.14M | -20.26400M | -6.16800M | 9.78M | 0.60M |
Net income applicable to common shares | - | -15.40800M | -4.62700M | 12.06M | 1.06M |
Preferred stock and other adjustments | - | - | - | 0.00000M | 0.00000M |
Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
---|---|---|---|---|---|
Type | yearly | yearly | yearly | yearly | yearly |
Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
Total assets | 576.16M | 551.15M | 460.17M | 310.17M | 211.16M |
Intangible assets | 4.09M | 6.04M | 5.40M | 5.04M | 4.88M |
Earning assets | - | - | - | - | - |
Other current assets | -0.30100M | 0.36M | -0.30600M | 1.42M | 1.28M |
Total liab | 493.08M | 437.66M | 335.15M | 202.61M | 134.20M |
Total stockholder equity | 95.72M | 115.52M | 124.23M | 106.63M | 78.52M |
Deferred long term liab | - |