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 | 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 | 97.30M | 77.00M | 5.20M | 77.70M | 77.50M |
Minority interest | -6.70000M | -4.00000M | -3.20000M | -2.50000M | -2.70000M |
Net income | 67.70M | 54.40M | -12.00000M | 57.30M | 56.50M |
Selling general administrative | 140.40M | 118.60M | 107.90M | 114.80M | 110.20M |
Selling and marketing expenses | 82.70M | 75.80M | 71.40M | 80.00M | 78.00M |
Gross profit | 348.00M | 289.80M | 251.60M | 300.20M | 285.10M |
Reconciled depreciation | 64.80M | 54.70M | 52.90M | 51.20M | 37.50M |
Ebit | 102.50M | 90.90M | 49.30M | 100.10M | 88.60M |
Ebitda | 167.30M | 145.60M | 102.20M | 151.30M | 126.10M |
Depreciation and amortization | 64.80M | 54.70M | 52.90M | 51.20M | 37.50M |
Non operating income net other | - | - | - | - | - |
Operating income | 110.20M | 87.70M | 17.20M | 90.90M | 87.80M |
Other operating expenses | 993.20M | 830.20M | 778.60M | 848.10M | 786.90M |
Interest expense | 9.00M | 8.90M | 9.60M | 11.10M | 7.40M |
Tax provision | 23.00M | 18.60M | 14.00M | 17.90M | 18.30M |
Interest income | - | - | - | 1.60M | 1.30M |
Net interest income | -12.90000M | -10.60000M | -11.90000M | -13.10000M | -10.40000M |
Extraordinary items | - | - | - | - | - |
Non recurring | - | - | - | - | - |
Other items | - | - | - | - | - |
Income tax expense | 23.00M | 18.60M | 14.00M | 17.90M | 18.30M |
Total revenue | 1114.80M | 922.80M | 847.20M | 950.20M | 878.50M |
Total operating expenses | 226.40M | 197.20M | 183.00M | 198.10M | 193.50M |
Cost of revenue | 766.80M | 633.00M | 595.60M | 650.00M | 593.40M |
Total other income expense net | -12.90000M | -10.70000M | -12.00000M | -13.20000M | -10.30000M |
Discontinued operations | - | - | - | - | - |
Net income from continuing ops | 74.30M | 58.40M | -8.80000M | 59.80M | 59.20M |
Net income applicable to common shares | 67.70M | 54.40M | -12.00000M | 57.30M | 56.50M |
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 | 1439.40M | 1291.70M | 1195.70M | 1200.90M | 1084.50M |
Intangible assets | 42.70M | 38.80M | 34.60M | 34.20M | 35.10M |
Earning assets | - | - | - | - | - |
Other current assets | 0.10M | 2.30M | 3.40M | 1.40M | 1.90M |
Total liab | 745.40M | 660.30M | 662.00M | 630.30M | 556.40M |
Total stockholder equity | 661.30M | 602.30M | 509.20M | 548.60M | 506.30M |
Deferred long term liab | - |