GOOG Financial Analysis

GOOG Financial Analysis - Period Ending 31-Dec-08 31-Dec-07...

Info iconThis preview shows pages 1–8. Sign up to view the full content.

View Full Document Right Arrow Icon

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: Period Ending 31-Dec-08 31-Dec-07 31-Dec-06 Total Revenue 21,795,550.00 16,593,986.00 10,604,917.00 Cost of Revenue 8,621,506.00 6,649,085.00 4,225,027.00 Gross Profit 13,174,044.00 9,944,901.00 6,379,890.00 Operating Expenses Research & Development 2,793,192.00 2,119,985.00 1,229,589.00 Selling General & Administative 3,748,883.00 2,740,516.00 1,601,305.00 Others--- Total Operating Expenses 6,542,075.00 4,860,501.00 2,830,894.00 Operating Income 6,631,969.00 5,084,400.00 3,549,996.00 Income from Continuing Operations Total Other Income/Expenses (778,373.00) 590,783.00 461,301.00 Earnings Before Interest & Taxes 5,853,596.00 5,675,183.00 4,011,297.00 Interest Expense 1,829.00 1,203.00 257.00 Income Before Tax 5,853,596.00 5,673,980.00 4,011,040.00 Income Tax Expense 1,626,738.00 1,470,260.00 933,594.00 Minority Interest--- Net Income from Continuing Operations 4,226,858.00 4,203,720.00 3,077,446.00 Discontinued Operations--- Extraordinary Items--- Effect of Accounting Changes--- Net Income 4,226,858.00 4,203,720.00 3,077,446.00 %Δ'07-'08 Avg '06-'08 Proj. 31 Dec 09 Proj. 31 Dec 10 Proj. 31 Dec 11 0.56 0.31 0.44 31,366,034.14 45,138,943.40 64,959,573.86 0.57 0.3 0.44 12,373,513.64 17,758,363.77 25,486,655.84 0.56 0.32 0.44 18,993,626.37 27,383,986.47 39,480,755.29 0.72 0.32 0.52 4,248,017.50 6,460,584.40 9,825,560.00 0.71 0.37 0.54 5,772,107.32 8,887,239.98 13,683,569.99 0.72 0.35 0.53 10,018,914.24 15,343,548.11 23,498,002.19 0.43 0.3 0.37 9,074,532.80 12,416,696.39 16,989,783.67 0.28-2.32-1.02 14,337.24 0.41 0.03 0.22 7,159,642.73 8,757,092.92 10,710,964.11 3.68 0.52 2.1 5,671.09 17,584.06 54,522.01 0.41 0.03 0.22 7,159,670.29 8,757,160.32 10,711,087.78 0.57 0.11 0.34 2,180,859.89 2,923,734.42 3,919,657.09 0.37 0.01 0.19 5,011,956.77 5,942,880.19 7,046,713.80 0.37 0.01 0.19 5,011,956.77 5,942,880.19 7,046,713.80 % Δ '06-'07 31-Dec-06 31-Dec-07 31-Dec-08 Proj. 31 Dec 09 Proj. 31 Dec 10 Proj. 31 Dec 11 Proj. 31 Dec 12 0.00 10,000,000.00 20,000,000.00 30,000,000.00 40,000,000.00 50,000,000.00 60,000,000.00 70,000,000.00 80,000,000.00 90,000,000.00 100,000,000.00 Revenue 60,000,000.00 Gross Profit 31-Dec-06 31-Dec-07 31-Dec-08 Proj. 31 Dec 09 Proj. 31 Dec 10 Proj. 31 Dec 11 Proj. 31 Dec 12 0.00 10,000,000.00 20,000,000.00 30,000,000.00 40,000,000.00 50,000,000.00 31-Dec-06 31-Dec-07 31-Dec-08 Proj. 31 Dec 09 Proj. 31 Dec 10 Proj. 31 Dec 11 Proj. 31 Dec 12 0.00 1,000,000.00 2,000,000.00 3,000,000.00 4,000,000.00 5,000,000.00 6,000,000.00 7,000,000.00 8,000,000.00 9,000,000.00 Net Income Proj. 31 Dec 12 93,483,496.02 36,578,236.29 56,921,224.40 14,943,172.84 21,068,418.10 35,986,207.54 23,247,145.64 13,100,780.51 169,053.66 13,100,982.18 5,254,824.66 8,355,574.03 8,355,574.03 Period Ending 31-Dec-08 31-Dec-07 31-Dec-06 Assets Current Assets Cash and Cash Equivalents 8,656,672.00 6,081,593.00 3,544,671.00 Short Term Investments...
View Full Document

{[ snackBarMessage ]}

Page1 / 76

GOOG Financial Analysis - Period Ending 31-Dec-08 31-Dec-07...

This preview shows document pages 1 - 8. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online