Bangkok Dusit Medical Services Public Company Limited
BDUUF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $108 | $101 | $92 | $74 |
| % Growth | 7% | 9.7% | 23.5% | – |
| Cost of Goods Sold | $68 | $63 | $58 | $49 |
| Gross Profit | $40 | $37 | $34 | $25 |
| % Margin | 36.9% | 37.1% | 36.6% | 33.6% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $21 | $20 | $18 | $15 |
| SG&A Expenses | $21 | $20 | $18 | $15 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | -$2 | -$1 | $0 | $0 |
| Operating Expenses | $19 | $19 | $17 | $14 |
| Operating Income | $21 | $19 | $17 | $11 |
| % Margin | 19% | 18.8% | 18.5% | 15.1% |
| Other Income/Exp. Net | -$0 | -$0 | -$1 | -$1 |
| Pre-Tax Income | $20 | $19 | $16 | $11 |
| Tax Expense | $4 | $4 | $3 | $2 |
| Net Income | $16 | $14 | $13 | $8 |
| % Margin | 14.8% | 14.3% | 13.7% | 10.7% |
| EPS | 1.01 | 0.9 | 0.79 | 0.5 |
| % Growth | 12.2% | 13.9% | 58% | – |
| EPS Diluted | 1.01 | 0.9 | 0.79 | 0.5 |
| Weighted Avg Shares Out | 16 | 16 | 16 | 16 |
| Weighted Avg Shares Out Dil | 16 | 16 | 16 | 16 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $0 | $1 | $1 | $1 |
| Depreciation & Amortization | $6 | $6 | $6 | $6 |
| EBITDA | $27 | $25 | $23 | $18 |
| % Margin | 24.9% | 24.8% | 25.1% | 23.7% |