MSFT 410.37 -0.8486% AAPL 222.91 0.4144% NVDA 135.3699 0.0% GOOGL 171.29 -0.0233% GOOG 172.65 -0.3003% AMZN 197.93 -0.6119% META 567.16 -0.5297% AVGO 168.92 -0.9732% TSLA 248.98 -0.4319% TSM 192.98 -1.9261% LLY 818.79 -0.5333% V 290.73 -0.4588% JPM 222.93 -0.8539% UNH 567.53 -0.0308% NVO 111.97 -0.1684% WMT 82.19 0.4768% LVMUY 131.75 -0.6335% XOM 114.95 -1.6849% LVMHF 660.0 -0.6323% MA 508.28 -0.2316%
Last update at 2024-11-01T13:30:00Z
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 | -27.74100M | -13.41100M | -6.91400M | -4.56400M | -4.26500M |
Minority interest | - | - | - | - | - |
Net income | -27.74100M | -11.13600M | -6.14600M | -3.74900M | -3.11000M |
Selling general administrative | 5.78M | - | - | - | 2.21M |
Selling and marketing expenses | 0.18M | - | - | - | - |
Gross profit | 0.07M | -5.27700M | -2.25900M | -1.06100M | -1.56200M |
Reconciled depreciation | 5.29M | 2.76M | 0.45M | 0.32M | 0.33M |
Ebit | -25.96700M | -13.28900M | -6.79600M | -4.47600M | -4.23000M |
Ebitda | -20.67800M | -10.52600M | -6.34300M | -4.15400M | -3.90500M |
Depreciation and amortization | 5.29M | 2.76M | 0.45M | 0.32M | 0.33M |
Non operating income net other | - | - | - | - | - |
Operating income | -26.10100M | -13.33000M | -6.82100M | -4.53500M | -4.24000M |
Other operating expenses | 26.17M | 14.71M | 8.17M | 5.99M | 5.32M |
Interest expense | 1.77M | 0.12M | 0.12M | 0.06M | 0.04M |
Tax provision | 0.00000M | -2.26500M | -1.48800M | -0.80000M | -1.19100M |
Interest income | 0.05M | 0.04M | 0.03M | 0.03M | 0.01000M |
Net interest income | -1.64000M | -0.07800M | -0.09100M | -0.02900M | -0.02500M |
Extraordinary items | - | - | - | - | - |
Non recurring | - | - | - | - | - |
Other items | - | - | - | - | - |
Income tax expense | 0.13M | -2.26500M | -1.48800M | -0.80000M | -1.19100M |
Total revenue | 0.07M | 1.38M | 1.35M | 1.45M | 1.08M |
Total operating expenses | 26.17M | 8.05M | 4.56M | 3.48M | 2.68M |
Cost of revenue | - | 6.65M | 3.60M | 2.51M | 2.65M |
Total other income expense net | -1.64000M | -0.08100M | -0.09300M | -0.02900M | -0.02500M |
Discontinued operations | - | - | - | - | - |
Net income from continuing ops | -27.74100M | -11.14600M | -5.42600M | -3.76400M | -3.07400M |
Net income applicable to common shares | - | 3.78M | -8.27300M | -3.74900M | -3.11000M |
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 | 183.96M | 161.91M | 58.23M | 32.39M | 19.15M |
Intangible assets | 22.46M | 1.78M | 1.09M | 0.86M | 0.69M |
Earning assets | - | - | - | - | - |
Other current assets | - | 0.12M | 0.18M | -0.00100M | -0.00100M |
Total liab | 58.52M | 18.88M | 13.09M | 10.38M | 7.11M |
Total stockholder equity | 125.44M | 143.03M | 45.13M | 22.01M | 12.04M |
Deferred long term liab | - |