AAPL 237.5 1.809% MSFT 426.24 2.5429% NVDA 135.5501 2.8765% GOOGL 195.37 3.0107% GOOG 196.84 3.0306% AMZN 222.4999 2.1767% META 619.8747 4.3121% AVGO 227.51 1.2506% TSLA 420.01 5.9668% TSM 205.23 1.8764% LLY 746.665 0.2356% V 316.69 2.4588% JPM 252.363 1.9772% UNH 544.335 0.1094% NVO 82.94 2.168% WMT 91.475 0.7545% LVMUY 131.3 -2.0515% XOM 111.354 1.4892% LVMHF 656.0 -1.7131% MA 520.8 2.3143%
Last update at 2025-01-14T20:00:00Z
Breakdown | 2022-12-31 |
---|---|
Type | yearly |
Date | 2022-12-31 |
Income before tax | 54.32M |
Minority interest | -12.62600M |
Net income | -7.42000M |
Selling general administrative | 46.57M |
Selling and marketing expenses | - |
Gross profit | 129.40M |
Reconciled depreciation | 53.60M |
Ebit | - |
Ebitda | - |
Depreciation and amortization | - |
Non operating income net other | - |
Operating income | 79.59M |
Other operating expenses | - |
Interest expense | 10.35M |
Tax provision | 49.11M |
Interest income | - |
Net interest income | -20.74700M |
Extraordinary items | - |
Non recurring | - |
Other items | - |
Income tax expense | - |
Total revenue | 669.55M |
Total operating expenses | 589.96M |
Cost of revenue | 540.15M |
Total other income expense net | -4.52000M |
Discontinued operations | - |
Net income from continuing ops | 5.21M |
Net income applicable to common shares | - |
Preferred stock and other adjustments | - |
Breakdown | 2023-12-31 | 2022-12-31 |
---|---|---|
Type | yearly | yearly |
Date | 2023-12-31 | 2022-12-31 |
Total assets | 956.29M | 659.00M |
Intangible assets | - | - |
Earning assets | - | - |
Other current assets | - | - |
Total liab | 575.25M | 547.63M |
Total stockholder equity | 299.91M | 45.31M |
Deferred long term liab | - | - |
Other current liab | 0.59M | 40.00M |
Common stock | - | - |
Capital stock | 418.65M | 93.00M |
Retained earnings | -120.87500M | -31.08700M |
Other liab | - | - |
Good will | - | - |
Other assets | - | - |
Cash | 158.64M | 45.16M |
Cash and equivalents | - | - |
Total current liabilities | 249.63M | 238.35M |
Current deferred revenue | - | - |
Net debt | - | 8.37M |
Short term debt | - | - |
Short long term debt | - | 21.41M |
Short long term debt total | - | - |
Other stockholder equity | - | - |
Property plant equipment | - | - |
Total current assets | 292.29M | 160.91M |
Long term investments | - | - |
Net tangible assets | - | - |
Short term investments | - | - |
Net receivables | - | - |
Long term debt | 103.46M | 32.12M |
Inventory | 88.61M | 63.34M |
Accounts payable | 110.11M | 70.51M |
Total permanent equity | - | - |
Noncontrolling interest in consolidated entity | - | - |
Temporary equity redeemable noncontrolling interests | - | - |
Accumulated other comprehensive income | - | - |
Additional paid in capital | - | - |
Common stock total equity | - | - |
Preferred stock total equity | - | - |
Retained earnings total equity | - | - |
Treasury stock | - | - |
Accumulated amortization | - | - |
Non currrent assets other | 17.84M | 16.76M |
Deferred long term asset charges | - | - |
Non current assets total | 664.00M | 498.09M |
Capital lease obligations | - | - |
Long term debt total | - | - |
Breakdown | 2022-12-31 |
---|---|
Type | yearly |
Date | 2022-12-31 |
Investments | -38.33700M |
Change to liabilities | - |
Total cashflows from investing activities | - |
Net borrowings | - |
Total cash from financing activities | -47.85500M |
Change to operating activities | - |
Net income | -7.42000M |
Change in cash | -2.47000M |
Begin period cash flow | 56.60M |
End period cash flow | 45.16M |
Total cash from operating activities | 83.72M |
Issuance of capital stock | - |
Depreciation | 32.78M |
Other cashflows from investing activities | - |
Dividends paid | - |
Change to inventory | 3.98M |
Change to account receivables | - |
Sale purchase of stock | - |
Other cashflows from financing activities | - |
Change to netincome | - |
Capital expenditures | 77.60M |
Change receivables | - |
Cash flows other operating | - |
Exchange rate changes | - |
Cash and cash equivalents changes | - |
Change in working capital | -9.78200M |
Stock based compensation | 8.44M |
Other non cash items | 13.51M |
Free cash flow | 6.12M |