AAPL 248.58 0.8479% MSFT 453.21 0.9399% NVDA 137.4648 -1.3245% GOOGL 194.46 -0.4811% GOOG 195.97 -0.3762% AMZN 229.82 -0.1911% META 630.9 -0.2813% AVGO 179.8499 -1.8287% TSLA 420.25 -1.0641% TSM 192.5975 -0.715% LLY 781.77 -1.7914% V 314.5 0.2263% JPM 241.66 -0.7679% UNH 520.37 -2.4666% NVO 109.19 -2.2383% WMT 95.08 0.1264% LVMUY 135.51 -0.14% XOM 112.375 0.4065% LVMHF 682.0 0.3561% MA 533.22 -0.2301%
Last update at 2024-12-11T14:30:00Z
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 | 12988.00M | 22781.00M | 9083.00M | 14185.00M | 12065.00M |
Minority interest | -814.00000M | -1076.00000M | -634.00000M | -2568.00000M | -861.00000M |
Net income | 10175.00M | 18508.00M | 6641.00M | 8958.00M | 9308.00M |
Selling general administrative | 1019.00M | 817.00M | 676.00M | 664.00M | 592.00M |
Selling and marketing expenses | - | - | - | - | - |
Gross profit | 7796.00M | 6744.00M | 6215.00M | 5643.00M | 4890.00M |
Reconciled depreciation | 52.00M | 45.00M | 41.00M | 42.00M | 20.00M |
Ebit | 8706.00M | 7254.00M | 6202.00M | 5766.00M | 4956.00M |
Ebitda | 15291.00M | 24646.00M | 10635.00M | 15756.00M | 13228.00M |
Depreciation and amortization | - | - | - | - | - |
Non operating income net other | - | - | - | - | - |
Operating income | 8739.00M | 5927.00M | 5539.00M | 4979.00M | 4295.00M |
Other operating expenses | - | - | - | - | - |
Interest expense | 2251.00M | 1820.00M | 1511.00M | 1529.00M | 1143.00M |
Tax provision | 1999.00M | 3196.00M | 1807.00M | 2659.00M | 1897.00M |
Interest income | 159.00M | 157.00M | 132.00M | 114.00M | 78.00M |
Net interest income | -1955.00000M | -1067.00000M | -1212.00000M | -1170.00000M | -1076.00000M |
Extraordinary items | - | - | - | - | - |
Non recurring | - | - | - | - | - |
Other items | - | - | - | - | - |
Income tax expense | 2494.00M | 4112.00M | 2061.00M | 2868.00M | 2081.00M |
Total revenue | 10521.00M | 8956.00M | 8134.00M | 7609.00M | 6714.00M |
Total operating expenses | 1782.00M | 3029.00M | 2595.00M | 2630.00M | 2419.00M |
Cost of revenue | 2725.00M | 2212.00M | 1919.00M | 1966.00M | 1824.00M |
Total other income expense net | - | - | - | - | - |
Discontinued operations | - | - | - | - | - |
Net income from continuing ops | 10989.00M | 19584.00M | 7275.00M | 11526.00M | 10169.00M |
Net income applicable to common shares | 10175.00M | 18508.00M | 6641.00M | 8958.00M | 9308.00M |
Preferred stock and other adjustments | - | - | - | - | - |
Breakdown | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
---|---|---|---|---|---|
Type | yearly | yearly | yearly | yearly | yearly |
Date | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
Total assets | 253748.00M | 263775.00M | 229933.00M | 180401.00M | 157928.00M |
Intangible assets | 210329.00M | - | - | - | - |
Earning assets | - | - | - | - | - |
Other current assets | 3933.00M | 1982.00M | 3462.00M | 3368.00M | 2765.00M |
Total liab | 159762.00M | 160866.00M | 141366.00M | 112515.00M | 99202.00M |
Total stockholder equity | 82312.00M | 90194.00M | 77606.00M | 58210.00M | 49012.00M |
Deferred long term liab | - |