Beiersdorf AG
BDRFF · OTC
6/30/2025 | 12/31/2024 | 6/30/2024 | 12/31/2023 | |
|---|---|---|---|---|
| Revenue | $5,188 | $4,675 | $5,175 | $4,511 |
| % Growth | 11% | -9.7% | 14.7% | – |
| Cost of Goods Sold | $2,108 | $1,978 | $2,112 | $1,943 |
| Gross Profit | $3,080 | $2,697 | $3,063 | $2,568 |
| % Margin | 59.4% | 57.7% | 59.2% | 56.9% |
| R&D Expenses | $184 | $183 | $171 | $168 |
| G&A Expenses | $317 | $300 | $305 | $316 |
| SG&A Expenses | $2,094 | $2,004 | $2,062 | $1,981 |
| Sales & Mktg Exp. | $1,772 | $1,704 | $1,757 | $1,665 |
| Other Operating Expenses | -$14 | $64 | -$18 | $0 |
| Operating Expenses | $2,264 | $2,251 | $2,215 | $2,149 |
| Operating Income | $816 | $510 | $784 | $419 |
| % Margin | 15.7% | 10.9% | 15.1% | 9.3% |
| Other Income/Exp. Net | $1 | -$58 | $90 | -$179 |
| Pre-Tax Income | $817 | $452 | $874 | $240 |
| Tax Expense | $256 | $114 | $284 | $80 |
| Net Income | $552 | $330 | $582 | $156 |
| % Margin | 10.6% | 7.1% | 11.2% | 3.5% |
| EPS | 2.47 | 1.48 | 2.57 | 0.69 |
| % Growth | 66.9% | -42.4% | 272.5% | – |
| EPS Diluted | 2.47 | 1.48 | 2.57 | 0.69 |
| Weighted Avg Shares Out | 223 | 223 | 227 | 227 |
| Weighted Avg Shares Out Dil | 223 | 223 | 227 | 227 |
| Supplemental Information | – | – | – | – |
| Interest Income | $14 | $38 | $34 | $22 |
| Interest Expense | $0 | $27 | $18 | $14 |
| Depreciation & Amortization | $148 | $205 | $152 | $319 |
| EBITDA | $979 | $684 | $1,044 | $573 |
| % Margin | 18.9% | 14.6% | 20.2% | 12.7% |