Proximus PLC
BGAOY · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $6,376 | $5,993 | $5,853 | $5,537 |
| % Growth | 6.4% | 2.4% | 5.7% | – |
| Cost of Goods Sold | $2,364 | $4,726 | $2,186 | $1,997 |
| Gross Profit | $4,012 | $1,267 | $3,667 | $3,540 |
| % Margin | 62.9% | 21.1% | 62.7% | 63.9% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $181 | $617 | $169 | $165 |
| SG&A Expenses | $287 | $722 | $272 | $251 |
| Sales & Mktg Exp. | $106 | $105 | $103 | $86 |
| Other Operating Expenses | $3,034 | -$56 | $2,752 | $2,646 |
| Operating Expenses | $3,321 | $666 | $3,024 | $2,897 |
| Operating Income | $691 | $601 | $647 | $645 |
| % Margin | 10.8% | 10% | 11.1% | 11.6% |
| Other Income/Exp. Net | -$178 | -$140 | -$69 | -$64 |
| Pre-Tax Income | $513 | $461 | $578 | $581 |
| Tax Expense | $57 | $104 | $128 | $137 |
| Net Income | $447 | $357 | $450 | $443 |
| % Margin | 7% | 6% | 7.7% | 8% |
| EPS | 0.28 | 0.22 | 0.28 | 0.27 |
| % Growth | 27.3% | -21.4% | 3.7% | – |
| EPS Diluted | 0.28 | 0.22 | 0.28 | 0.27 |
| Weighted Avg Shares Out | 1,613 | 1,612 | 1,613 | 1,617 |
| Weighted Avg Shares Out Dil | 1,613 | 1,612 | 1,613 | 1,614 |
| Supplemental Information | – | – | – | – |
| Interest Income | $17 | $7 | $3 | $2 |
| Interest Expense | $185 | $100 | $55 | $53 |
| Depreciation & Amortization | $1,259 | $1,185 | $733 | $1,183 |
| EBITDA | $1,955 | $1,747 | $1,404 | $1,821 |
| % Margin | 30.7% | 29.2% | 24% | 32.9% |