Income Statement
(Currency in USD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
4595M |
4839M |
3596M |
581M |
4236M |
Minority
Interest
|
3M |
1M |
8M |
10M |
10M |
Net
Income
|
5260M |
3717M |
2712M |
-199M |
3190M |
Selling
General
Administrative
|
5050M |
5431M |
5610M |
6322M |
6030M |
Gross
Profit
|
10754M |
11015M |
10522M |
11718M |
10957M |
Reconciled
Depreciation
|
1399M |
1705M |
1867M |
1951M |
1335M |
Ebit
|
4894M |
3748M |
4079M |
4629M |
4435M |
Ebitda
|
6400M |
6803M |
5820M |
2949M |
5907M |
Depreciation
And
Amortization
|
- |
- |
- |
- |
- |
Operating
Income
|
4917M |
4990M |
4189M |
4612M |
4482M |
Other
Operating
Expenses
|
257M |
165M |
96M |
137M |
85M |
Interest
Expense
|
406M |
259M |
357M |
417M |
336M |
Tax
Provision
|
1166M |
1173M |
885M |
780M |
1046M |
Interest
Income
|
72M |
51M |
27M |
43M |
49M |
Net
Interest
Income
|
-328M |
-208M |
-330M |
-374M |
-287M |
Income
Tax
Expense
|
1166M |
971M |
854M |
780M |
1046M |
Total
Revenue
|
30095M |
33864M |
32836M |
36588M |
34005M |
Total
Operating
Expenses
|
25178M |
28874M |
28647M |
31976M |
29523M |
Cost
Of
Revenue
|
19341M |
22849M |
22314M |
24870M |
23048M |
Total
Other
Income
Expense
Net
|
- |
- |
- |
- |
- |
Net
Income
From
Continuing
Ops
|
3429M |
3666M |
2711M |
-199M |
3190M |
Net
Income
Applicable
To
Common
Shares
|
5260M |
3717M |
2712M |
-199M |
3190M |
Balance Sheet
(Currency in USD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Total
Assets
|
77066M |
55640M |
53764M |
56341M |
51749M |
Intangible
Assets
|
5744M |
4390M |
4675M |
5289M |
5013M |
Other
Current
Assets
|
23284M |
1970M |
275M |
291M |
95M |
Total
Liab
|
39578M |
22642M |
24811M |
27115M |
21623M |
Total
Stockholder
Equity
|
37482M |
32990M |
28945M |
29216M |
30126M |
Other
Current
Liab
|
8250M |
3848M |
3240M |
3031M |
2730M |
Common
Stock
|
2620M |
2620M |
2620M |
2620M |
2620M |
Capital
Stock
|
2620M |
2620M |
2620M |
2620M |
2620M |
Retained
Earnings
|
29297M |
28133M |
25717M |
23050M |
25148M |
Good
Will
|
20818M |
18792M |
17867M |
19198M |
19100M |
Other
Assets
|
1284M |
1104M |
1313M |
1607M |
1325M |
Cash
|
3924M |
3460M |
5756M |
2694M |
2341M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
28913M |
11171M |
12154M |
12178M |
10456M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
19308M |
5677M |
7438M |
12029M |
9909M |
Short
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
|
15559M |
1171M |
4156M |
3682M |
2943M |
Short
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Other
Stockholder
Equity
|
5339M |
2011M |
382M |
2955M |
2132M |
Property
Plant
Equipment
|
9096M |
11864M |
11928M |
13306M |
10612M |
Total
Current
Assets
|
40348M |
19898M |
18386M |
17283M |
16184M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
12M |
7M |
12M |
8M |
5M |
Net
Receivables
|
7549M |
7952M |
6981M |
7807M |
7496M |
Long
Term
Debt
|
7673M |
7966M |
9038M |
11041M |
9307M |
Inventory
|
5463M |
6395M |
5263M |
6361M |
6142M |
Accounts
Payable
|
2598M |
4002M |
3067M |
3570M |
3399M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
- |
- |
- |
- |
- |
Non
Current
Assets
Total
|
36718M |
35742M |
35378M |
38888M |
35565M |
Capital
Lease
Obligations
|
1674M |
2076M |
2049M |
2353M |
- |
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Cash Flow
(Currency in USD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
-16M |
-29M |
-29M |
-29M |
-29M |
Total
Cashflows
From
Investing
Activities
|
-12307M |
-1533M |
-933M |
-4842M |
-2335M |
Total
Cash
From
Financing
Activities
|
-579M |
-6758M |
-1128M |
265M |
-1327M |
Net
Income
|
5260M |
3717M |
2712M |
-199M |
3190M |
Change
In
Cash
|
428M |
-2296M |
3062M |
353M |
347M |
Begin
Period
Cash
Flow
|
3496M |
5756M |
2694M |
2341M |
1994M |
End
Period
Cash
Flow
|
3924M |
3460M |
5756M |
2694M |
2341M |
Total
Cash
From
Operating
Activities
|
14038M |
5891M |
5362M |
4854M |
3967M |
Depreciation
|
1334M |
1204M |
1769M |
1845M |
1248M |
Other
Cashflows
From
Investing
Activities
|
206M |
114M |
27M |
21M |
48M |
Dividends
Paid
|
1481M |
1355M |
1355M |
1288M |
1220M |
Change
To
Inventory
|
-694M |
-762M |
467M |
78M |
-463M |
Sale
Purchase
Of
Stock
|
-3079M |
- |
- |
- |
- |
Other
Cashflows
From
Financing
Activities
|
- |
144M |
31M |
-203M |
770M |
Capital
Expenditures
|
1186M |
951M |
1003M |
1631M |
1819M |
Change
In
Working
Capital
|
-1074M |
-812M |
658M |
-76M |
-685M |
Other
Non
Cash
Items
|
- |
- |
- |
- |
- |
Free
Cash
Flow
|
2619M |
3400M |
4135M |
3066M |
2024M |