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 2024-12-12T14:36:00Z
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 | -420.54264M | 67.58M | 67.58M | 233.51M | 241.63M |
Minority interest | -4.67084M | -4.04526M | 2107.01M | 101.65M | 65.27M |
Net income | -413.26211M | -67.48388M | -67.48388M | 68.35M | 74.01M |
Selling general administrative | 163.41M | 154.18M | 154.18M | 163.69M | 157.68M |
Selling and marketing expenses | 90.57M | 66.89M | 66.89M | 86.76M | 83.42M |
Gross profit | 67.94M | 292.47M | 292.47M | 560.31M | 607.48M |
Reconciled depreciation | 13.17M | 18.27M | 17.50M | 17.58M | 15.13M |
Ebit | -186.04250M | 147.81M | 147.81M | 309.86M | 373.83M |
Ebitda | -160.66332M | 137.93M | 137.93M | 361.79M | 388.96M |
Depreciation and amortization | 25.38M | -9.88087M | -9.88087M | 51.93M | 15.13M |
Non operating income net other | - | - | - | - | - |
Operating income | -186.04250M | 147.81M | 147.81M | 309.86M | 366.37M |
Other operating expenses | 1722.06M | 1674.36M | 1674.36M | 2172.77M | 1840.85M |
Interest expense | 183.05M | 129.37M | 129.37M | 113.78M | 96.88M |
Tax provision | 9.24M | -7.28053M | 135.06M | 150.48M | 144.45M |
Interest income | 8.21M | 28.30M | 33.41M | 73.62M | 105.33M |
Net interest income | -149.80108M | -155.10195M | -96.08179M | -62.28177M | -68.02000M |
Extraordinary items | - | - | - | - | - |
Non recurring | - | - | - | - | - |
Other items | - | - | - | - | - |
Income tax expense | -7.28053M | 135.06M | 135.06M | 150.48M | 135.57M |
Total revenue | 1536.02M | 1745.76M | 1745.76M | 2482.63M | 2207.22M |
Total operating expenses | 253.98M | 221.06M | 221.06M | 250.45M | 241.10M |
Cost of revenue | 1468.08M | 1453.30M | 1453.30M | 1922.32M | 1599.74M |
Total other income expense net | -234.50015M | -80.23414M | -80.23414M | -76.35400M | -59.75600M |
Discontinued operations | - | - | - | - | - |
Net income from continuing ops | -258.68273M | -413.26211M | -67.48388M | 83.03M | 105.95M |
Net income applicable to common shares | -263.35356M | -417.30738M | -81.04091M | 68.34M | 73.03M |
Preferred stock and other adjustments | - | - | - | - | - |
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 | 6446.28M | 7669.32M | 7669.32M | 7421.66M | 7853.11M |
Intangible assets | 36.07M | 35.25M | 35.25M | 32.97M | 21.86M |
Earning assets | - | - | - | - | - |
Other current assets | 1.48M | 3.85M | 3.85M | 0.77M | 0.52M |
Total liab | 6033.05M | 6643.42M | 6643.42M | 6629.71M | 7095.54M |
Total stockholder equity | 254.10M | 665.47M | 665.47M | 690.30M | 676.36M |
Deferred long term liab | - |