First Republic Bank
FRCB · OTC
12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | |
|---|---|---|---|---|
| Market Cap | $22,062 | $36,552 | $25,262 | $19,721 |
| - Cash | $4,283 | $12,947 | $5,095 | $1,700 |
| + Debt | $15,279 | $6,882 | $14,524 | $15,087 |
| Enterprise Value | $33,058 | $30,487 | $34,691 | $33,108 |
| Revenue | $6,661 | $5,231 | $4,445 | $4,069 |
| % Growth | 27.3% | 17.7% | 9.2% | – |
| Gross Profit | $5,668 | $4,903 | $3,699 | $3,192 |
| % Margin | 85.1% | 93.7% | 83.2% | 78.4% |
| EBITDA | $2,333 | $2,012 | $1,500 | $1,271 |
| % Margin | 35% | 38.5% | 33.7% | 31.2% |
| Net Income | $1,665 | $1,478 | $1,064 | $930 |
| % Margin | 25% | 28.3% | 23.9% | 22.9% |
| EPS Diluted | 8.23 | 7.66 | 5.81 | 5.2 |
| % Growth | 7.4% | 31.8% | 11.7% | – |
| Operating Cash Flow | $252 | $1,204 | $531 | $939 |
| Capital Expenditures | -$197 | -$198 | -$149 | -$168 |
| Free Cash Flow | $55 | $1,006 | $382 | $771 |