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 2024-07-22T10:09:51.936715Z
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 | 143.87M | 86.49M | -23.51800M | 183.02M | 37.41M |
Minority interest | -0.06600M | 0.00000M | 0.00000M | -0.12100M | -0.13400M |
Net income | -35.54800M | -0.21700M | -89.06100M | 82.33M | 37.28M |
Selling general administrative | 67.93M | 62.10M | 60.13M | 56.07M | 57.53M |
Selling and marketing expenses | - | - | - | - | - |
Gross profit | 418.74M | 283.22M | 239.83M | 347.70M | 363.11M |
Reconciled depreciation | 70.69M | 92.99M | 79.55M | 106.26M | 139.33M |
Ebit | 246.12M | 114.24M | 31.80M | 185.37M | 166.25M |
Ebitda | 316.81M | 207.23M | 111.35M | 291.63M | 305.58M |
Depreciation and amortization | 70.69M | 92.99M | 79.55M | 106.26M | 139.33M |
Non operating income net other | - | - | - | - | - |
Operating income | 246.12M | 114.24M | 31.80M | 185.37M | 135.33M |
Other operating expenses | 217.98M | 254.29M | 260.55M | 229.59M | 266.67M |
Interest expense | 156.54M | 83.90M | 64.12M | 98.97M | 97.92M |
Tax provision | - | - | - | - | - |
Interest income | - | - | - | - | - |
Net interest income | -156.53900M | -83.89900M | -64.11600M | -98.96500M | -97.91700M |
Extraordinary items | - | - | - | - | - |
Non recurring | - | - | - | - | - |
Other items | - | - | - | - | - |
Income tax expense | 179.41M | 86.71M | 65.54M | 100.69M | 99.70M |
Total revenue | 452.15M | 365.73M | 290.92M | 413.36M | 431.28M |
Total operating expenses | 184.58M | 171.79M | 209.46M | 163.94M | 198.50M |
Cost of revenue | 33.40M | 82.50M | 51.09M | 65.66M | 68.17M |
Total other income expense net | -102.25300M | -27.74800M | -55.32100M | -2.34800M | -29.27700M |
Discontinued operations | - | - | - | - | - |
Net income from continuing ops | 143.87M | 86.49M | -23.51800M | 183.02M | 37.41M |
Net income applicable to common shares | 143.80M | 86.49M | -23.51800M | 182.90M | 37.28M |
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 | 7132.05M | 6962.78M | 4459.61M | 3668.62M | 4617.37M |
Intangible assets | 276.68M | 314.83M | 389.56M | 313.13M | 554.87M |
Earning assets | - | - | - | - | - |
Other current assets | 57.62M | 1347.71M | -962.62400M | 370.70M | 32.15M |
Total liab | 4675.98M | 4433.81M | 2261.18M | 1878.67M | 2800.52M |
Total stockholder equity | 2456.08M | 2527.89M | 2198.43M | 1789.95M | 1816.85M |
Deferred long term liab | - |