MSFT 419.78 0.4234% AAPL 225.36 0.5039% NVDA 149.123 2.6594% GOOGL 180.02 -0.183% GOOG 181.75 -0.1209% AMZN 206.566 -0.1325% META 583.0 -0.0292% AVGO 176.035 -1.607% TSLA 339.0599 -3.1257% TSM 191.05 -1.546% LLY 813.99 -2.2164% V 308.82 -0.4866% JPM 239.89 0.2507% UNH 615.58 -1.5466% NVO 105.956 -2.8729% WMT 84.965 0.8966% LVMUY 120.91 -5.0793% XOM 120.78 0.2573% LVMHF 605.0 -5.1263% MA 529.85 -0.0509%
Last update at 2024-11-12T17:08:00Z
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 | 146.85M | 73.55M | -72.04800M | -148.24100M | -105.15800M |
Minority interest | 0.40M | -0.41100M | 0.75M | 0.75M | 9.06M |
Net income | 115.10M | 51.03M | -63.06000M | -144.17100M | -113.48700M |
Selling general administrative | 29.49M | 25.90M | 19.43M | 27.14M | 21.79M |
Selling and marketing expenses | 4.71M | 2.83M | 3.38M | 6.67M | 4.94M |
Gross profit | 214.88M | 136.88M | -16.22100M | -22.81800M | 25.63M |
Reconciled depreciation | 33.70M | 25.84M | 38.98M | 50.03M | 27.07M |
Ebit | 185.36M | 107.60M | -37.40200M | -52.01700M | 11.30M |
Ebitda | 219.06M | 133.44M | 1.58M | -1.98900M | 38.37M |
Depreciation and amortization | 33.70M | 25.84M | 38.98M | 50.03M | 27.07M |
Non operating income net other | - | - | - | - | - |
Operating income | 185.38M | 110.98M | -35.65600M | -115.04900M | -142.78600M |
Other operating expenses | 411.23M | 303.43M | 295.84M | 389.38M | 298.34M |
Interest expense | 22.05M | 29.76M | 28.04M | 25.53M | 16.07M |
Tax provision | 32.15M | 22.11M | -9.74200M | -4.07000M | 8.33M |
Interest income | 0.19M | 0.00500M | 0.01M | 0.17M | 0.21M |
Net interest income | -27.78300M | -32.52700M | -28.03000M | -25.36300M | -15.86600M |
Extraordinary items | - | - | - | - | - |
Non recurring | - | - | - | - | - |
Other items | - | - | - | - | - |
Income tax expense | 32.15M | 22.11M | -9.74200M | -4.07000M | 8.33M |
Total revenue | 593.29M | 413.25M | 260.19M | 339.43M | 302.18M |
Total operating expenses | 32.82M | 27.05M | 19.43M | 27.14M | 21.79M |
Cost of revenue | 378.41M | 276.37M | 276.41M | 362.25M | 276.55M |
Total other income expense net | -7.41700M | -3.74800M | -8.36200M | -72.92300M | -93.13300M |
Discontinued operations | - | - | - | - | - |
Net income from continuing ops | 114.70M | 51.44M | -62.30600M | -144.17100M | -113.48700M |
Net income applicable to common shares | - | 51.03M | -63.06000M | -144.17100M | -113.48700M |
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 | 614.01M | 633.85M | 477.30M | 510.76M | 576.42M |
Intangible assets | - | - | - | - | - |
Earning assets | - | - | - | - | - |
Other current assets | 0.45M | 0.42M | 0.13M | 3.29M | 3.09M |
Total liab | 360.89M | 499.25M | 394.88M | 368.50M | 304.64M |
Total stockholder equity | 252.35M | 133.44M | 81.67M | 133.20M | 262.72M |
Deferred long term liab | - |