Admiral Group plc
AMIGF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $4,808 | $3,511 | $3,023 | $1,547 |
| % Growth | 36.9% | 16.1% | 95.4% | – |
| Cost of Goods Sold | $0 | $0 | $174 | $67 |
| Gross Profit | $4,808 | $3,511 | $3,023 | $1,481 |
| % Margin | 100% | 100% | 100% | 95.7% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $769 | $654 | $581 | $472 |
| SG&A Expenses | $769 | $654 | $581 | $479 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $7 |
| Other Operating Expenses | $3,174 | $2,394 | $1,933 | $288 |
| Operating Expenses | $3,943 | $3,048 | $2,514 | $767 |
| Operating Income | $866 | $463 | $373 | $727 |
| % Margin | 18% | 13.2% | 12.3% | 47% |
| Other Income/Exp. Net | -$27 | -$21 | -$12 | -$14 |
| Pre-Tax Income | $839 | $443 | $361 | $714 |
| Tax Expense | $176 | $106 | $76 | $130 |
| Net Income | $663 | $338 | $287 | $998 |
| % Margin | 13.8% | 9.6% | 9.5% | 64.5% |
| EPS | 2.17 | 1.11 | 0.95 | 1.96 |
| % Growth | 95.5% | 16.8% | -51.5% | – |
| EPS Diluted | 2.17 | 1.11 | 0.95 | 1.96 |
| Weighted Avg Shares Out | 306 | 304 | 300 | 297 |
| Weighted Avg Shares Out Dil | 306 | 305 | 302 | 298 |
| Supplemental Information | – | – | – | – |
| Interest Income | $1 | $74 | $47 | $31 |
| Interest Expense | $27 | $21 | $14 | $14 |
| Depreciation & Amortization | $86 | $59 | $42 | $68 |
| EBITDA | $952 | $522 | $403 | $796 |
| % Margin | 19.8% | 14.9% | 13.3% | 51.4% |