BDO Unibank, Inc.
BDOUF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $232 | $277 | $200 | $188 |
| % Growth | -16% | 38.1% | 6.4% | – |
| Cost of Goods Sold | $0 | $59 | $23 | $14 |
| Gross Profit | $232 | $217 | $177 | $175 |
| % Margin | 100% | 78.6% | 88.6% | 92.8% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $0 | $0 | $0 | $9 |
| SG&A Expenses | $4 | $3 | $2 | $3 |
| Sales & Mktg Exp. | $4 | $3 | $2 | $3 |
| Other Operating Expenses | $111 | $117 | $102 | $116 |
| Operating Expenses | $115 | $120 | $104 | $119 |
| Operating Income | $117 | $97 | $73 | $56 |
| % Margin | 50.5% | 35.1% | 36.5% | 29.6% |
| Other Income/Exp. Net | -$14 | $0 | $0 | $0 |
| Pre-Tax Income | $104 | $97 | $73 | $56 |
| Tax Expense | $21 | $24 | $16 | $13 |
| Net Income | $82 | $73 | $57 | $43 |
| % 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 | 1 | 1 | 1 | 1 |
| Weighted Avg Shares Out Dil | 1 | 1 | 1 | 1 |
| Supplemental Information | – | – | – | – |
| Interest Income | $272 | $232 | $162 | $145 |
| Interest Expense | $85 | $59 | $23 | $14 |
| Depreciation & Amortization | $12 | $13 | $10 | $9 |
| EBITDA | $0 | $110 | $83 | $65 |
| % Margin | 0% | 39.7% | 41.4% | 34.5% |