Atlas Copco AB
ATLFF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $177 | $173 | $141 | $111 |
| % Growth | 2.4% | 22.2% | 27.4% | – |
| Cost of Goods Sold | $101 | $98 | $82 | $64 |
| Gross Profit | $76 | $75 | $59 | $47 |
| % Margin | 42.8% | 43.5% | 42% | 42% |
| R&D Expenses | $7 | $7 | $5 | $4 |
| G&A Expenses | $11 | $11 | $8 | $7 |
| SG&A Expenses | $31 | $30 | $24 | $19 |
| Sales & Mktg Exp. | $20 | $19 | $16 | $12 |
| Other Operating Expenses | -$1 | $1 | $0 | $0 |
| Operating Expenses | $38 | $38 | $29 | $24 |
| Operating Income | $38 | $37 | $30 | $24 |
| % Margin | 21.6% | 21.5% | 21.4% | 21.2% |
| Other Income/Exp. Net | -$0 | -$1 | -$0 | -$0 |
| Pre-Tax Income | $38 | $36 | $30 | $23 |
| Tax Expense | $8 | $8 | $7 | $5 |
| Net Income | $30 | $28 | $23 | $18 |
| % Margin | 16.8% | 16.2% | 16.6% | 16.3% |
| EPS | 6.11 | 5.75 | 4.82 | 3.72 |
| % Growth | 6.3% | 19.3% | 29.6% | – |
| EPS Diluted | 6.1 | 5.75 | 4.81 | 3.71 |
| Weighted Avg Shares Out | 5 | 5 | 5 | 5 |
| Weighted Avg Shares Out Dil | 5 | 5 | 5 | 5 |
| Supplemental Information | – | – | – | – |
| Interest Income | $1 | $0 | $0 | $0 |
| Interest Expense | $1 | $1 | $0 | $0 |
| Depreciation & Amortization | $9 | $8 | $6 | $5 |
| EBITDA | $48 | $45 | $37 | $29 |
| % Margin | 26.9% | 26.1% | 26.1% | 26.4% |