BDO Unibank, Inc.
BDOUF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $232,312 | $276,571 | $200,337 | $188,279 |
| % Growth | -16% | 38.1% | 6.4% | – |
| Cost of Goods Sold | $0 | $59,317 | $22,861 | $13,533 |
| Gross Profit | $232,312 | $217,254 | $177,476 | $174,746 |
| % Margin | 100% | 78.6% | 88.6% | 92.8% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $0 | $0 | $0 | $9,214 |
| SG&A Expenses | $4,372 | $3,245 | $1,935 | $2,586 |
| Sales & Mktg Exp. | $4,372 | $3,245 | $1,935 | $2,586 |
| Other Operating Expenses | $110,643 | $116,828 | $102,348 | $116,398 |
| Operating Expenses | $115,015 | $120,073 | $104,283 | $118,984 |
| Operating Income | $117,297 | $97,181 | $73,193 | $55,762 |
| % Margin | 50.5% | 35.1% | 36.5% | 29.6% |
| Other Income/Exp. Net | -$13,606 | $0 | $0 | $0 |
| Pre-Tax Income | $103,691 | $97,181 | $73,193 | $55,762 |
| Tax Expense | $21,471 | $23,621 | $15,959 | $12,907 |
| Net Income | $82,019 | $73,411 | $57,054 | $42,791 |
| % Margin | 35.3% | 26.5% | 28.5% | 22.7% |
| EPS | 154.8 | 139.35 | 107.74 | 80.67 |
| % Growth | 11.1% | 29.3% | 33.6% | – |
| EPS Diluted | 154.3 | 138.07 | 106.57 | 79.89 |
| Weighted Avg Shares Out | 527 | 527 | 526 | 526 |
| Weighted Avg Shares Out Dil | 531 | 532 | 532 | 531 |
| Supplemental Information | – | – | – | – |
| Interest Income | $272,039 | $231,704 | $161,820 | $144,879 |
| Interest Expense | $85,443 | $59,317 | $22,861 | $13,533 |
| Depreciation & Amortization | $12,171 | $12,656 | $9,768 | $9,198 |
| EBITDA | $0 | $109,837 | $82,961 | $64,960 |
| % Margin | 0% | 39.7% | 41.4% | 34.5% |