Banpu Public Company Limited
BNPJY · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $5,148 | $5,159 | $7,693 | $4,124 |
| % Growth | -0.2% | -32.9% | 86.6% | – |
| Cost of Goods Sold | $3,900 | $3,666 | $3,616 | $2,393 |
| Gross Profit | $1,248 | $1,493 | $4,077 | $1,731 |
| % Margin | 24.2% | 28.9% | 53% | 42% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $379 | $388 | $445 | $304 |
| SG&A Expenses | $615 | $556 | $674 | $475 |
| Sales & Mktg Exp. | $236 | $168 | $229 | $171 |
| Other Operating Expenses | $329 | $379 | $592 | $294 |
| Operating Expenses | $944 | $935 | $674 | $769 |
| Operating Income | $304 | $558 | $2,810 | $1,227 |
| % Margin | 5.9% | 10.8% | 36.5% | 29.7% |
| Other Income/Exp. Net | -$96 | -$67 | -$667 | -$271 |
| Pre-Tax Income | $208 | $490 | $2,144 | $691 |
| Tax Expense | $97 | $119 | $521 | $198 |
| Net Income | -$24 | $160 | $1,162 | $492 |
| % Margin | -0.5% | 3.1% | 15.1% | 11.9% |
| EPS | -0.056 | 0.15 | 5 | 1.5 |
| % Growth | -137.3% | -97% | 233.3% | – |
| EPS Diluted | -0.056 | 0.36 | 5 | 1.5 |
| Weighted Avg Shares Out | 426 | 442 | 329 | 329 |
| Weighted Avg Shares Out Dil | 426 | 442 | 329 | 329 |
| Supplemental Information | – | – | – | – |
| Interest Income | $57 | $38 | $18 | $9 |
| Interest Expense | $401 | $374 | $267 | $184 |
| Depreciation & Amortization | $605 | $573 | $633 | $497 |
| EBITDA | $1,189 | $1,437 | $3,034 | $1,053 |
| % Margin | 23.1% | 27.9% | 39.4% | 25.5% |