Aurrigo International plc
AURR.L · LSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | £8,855 | £6,628 | £5,302 | £5,267 |
| % Growth | 33.6% | 25% | 0.7% | – |
| Cost of Goods Sold | £5,218 | £5,152 | £3,483 | £3,447 |
| Gross Profit | £3,637 | £1,476 | £1,819 | £1,821 |
| % Margin | 41.1% | 22.3% | 34.3% | 34.6% |
| R&D Expenses | £0 | £0 | £168 | £25 |
| G&A Expenses | £6,918 | £6,325 | £4,569 | £1,789 |
| SG&A Expenses | £6,918 | £6,325 | £4,569 | £1,636 |
| Sales & Mktg Exp. | £0 | £0 | £0 | -£153 |
| Other Operating Expenses | -£750 | -£812 | -£107 | £0 |
| Operating Expenses | £6,168 | £5,513 | £4,462 | £1,656 |
| Operating Income | -£2,531 | -£4,037 | -£2,643 | £200 |
| % Margin | -28.6% | -60.9% | -49.8% | 3.8% |
| Other Income/Exp. Net | £18 | £30 | -£24 | -£23 |
| Pre-Tax Income | -£2,513 | -£4,007 | -£2,496 | £178 |
| Tax Expense | -£28 | -£90 | -£301 | £107 |
| Net Income | -£2,485 | -£3,917 | -£2,195 | £72 |
| % Margin | -28.1% | -59.1% | -41.4% | 1.4% |
| EPS | -0.054 | -0.093 | -0.053 | 0.002 |
| % Growth | 42.1% | -76.3% | -3,200% | – |
| EPS Diluted | -0.054 | -0.093 | -0.053 | 0.002 |
| Weighted Avg Shares Out | 46,147 | 42,178 | 41,667 | 41,667 |
| Weighted Avg Shares Out Dil | 46,147 | 42,177 | 41,667 | 41,667 |
| Supplemental Information | – | – | – | – |
| Interest Income | £63 | £76 | £2 | £0 |
| Interest Expense | £45 | £46 | £26 | £23 |
| Depreciation & Amortization | £810 | £568 | £380 | £188 |
| EBITDA | -£1,658 | -£3,405 | -£2,197 | £243 |
| % Margin | -18.7% | -51.4% | -41.4% | 4.6% |