MSFT 437.49 1.4587% AAPL 242.99 0.1401% NVDA 145.11 3.4579% GOOGL 174.36 1.7626% GOOG 176.05 1.7512% AMZN 218.21 2.2348% META 613.54 -0.0179% AVGO 170.365 1.3173% TSLA 357.75 1.8013% TSM 200.69 0.905% LLY 833.585 2.4904% V 310.57 -0.7795% JPM 243.555 -0.5167% UNH 610.73 0.9087% NVO 109.26 0.0549% WMT 94.295 0.8395% LVMUY 127.2 -0.9269% XOM 114.29 -2.8724% LVMHF 638.8 -0.6084% MA 521.685 -0.8543%
Last update at 2024-12-03T20:00:00Z
Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
---|---|---|---|---|
Type | yearly | yearly | yearly | yearly |
Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
Income before tax | 66.77M | 26.70M | 16.58M | 7.82M |
Minority interest | - | - | - | - |
Net income | 53.05M | 21.45M | 11.99M | 5.62M |
Selling general administrative | 13.83M | 8.45M | 6.59M | 5.85M |
Selling and marketing expenses | - | - | - | - |
Gross profit | 153.51M | 89.80M | 69.33M | 50.17M |
Reconciled depreciation | 10.16M | 8.51M | 6.49M | 5.23M |
Ebit | 68.74M | 28.33M | 17.85M | 9.13M |
Ebitda | 77.91M | 36.21M | 23.85M | 13.88M |
Depreciation and amortization | - | - | - | - |
Non operating income net other | - | - | - | - |
Operating income | 68.31M | 27.64M | 17.35M | 8.69M |
Other operating expenses | 20.30M | 12.95M | 10.58M | 8.58M |
Interest expense | 0.98M | 1.00M | 0.78M | 0.83M |
Tax provision | 13.73M | 5.25M | 4.59M | 2.19M |
Interest income | 0.00300M | 0.00400M | 0.00500M | 0.00900M |
Net interest income | -0.97300M | -0.99200M | -0.77300M | -0.82600M |
Extraordinary items | - | - | - | - |
Non recurring | - | - | - | - |
Other items | - | - | - | - |
Income tax expense | 13.73M | 5.25M | 4.59M | 2.19M |
Total revenue | 439.88M | 249.68M | 189.01M | 143.07M |
Total operating expenses | 371.57M | 222.04M | 171.66M | 134.38M |
Cost of revenue | 286.36M | 159.88M | 119.68M | 92.90M |
Total other income expense net | - | - | - | - |
Discontinued operations | - | - | - | - |
Net income from continuing ops | 53.05M | 21.45M | 11.99M | 5.62M |
Net income applicable to common shares | 53.05M | 21.45M | 11.99M | 5.62M |
Preferred stock and other adjustments | - | - | - | - |
Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
---|---|---|---|---|
Type | yearly | yearly | yearly | yearly |
Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
Total assets | 321.07M | 194.18M | 146.55M | 76.63M |
Intangible assets | 23.41M | 17.72M | 13.47M | 11.10M |
Earning assets | - | - | - | - |
Other current assets | - | - | - | - |
Total liab | 170.49M | 97.86M | 72.32M | 63.58M |
Total stockholder equity | 150.58M | 96.32M | 74.23M | 13.05M |
Deferred long term liab | 22.39M | 16.30M | 11.64M | 8.86M |
Other current liab | 72.48M | 23.41M | 18.35M | 11.63M |
Common stock | 2.17M | 2.17M | 2.17M | 2.00M |
Capital stock | 2.17M | 2.17M | 2.17M | 2.00M |
Retained earnings | 97.76M | 43.72M | 21.62M | 9.13M |
Other liab | 5.79M | 4.28M | 2.96M | 2.23M |
Good will | 0.13M | 0.13M | 0.13M | 0.13M |
Other assets | 23.98M |