Fideicomiso Irrevocable F/2061 FHipo
BNZIF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $45,103 | $80,403 | $71,329 | $84,921 |
| % Growth | -43.9% | 12.7% | -16% | – |
| Cost of Goods Sold | $5,808 | $173 | $107 | $87 |
| Gross Profit | $45,103 | $80,229 | $71,222 | $84,834 |
| % Margin | 100% | 99.8% | 99.9% | 99.9% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $21,066 | $4,361,000 | $3,459,000 | $2,967,000 |
| SG&A Expenses | $21,066 | $22,226 | $3,459,000 | $2,967,000 |
| Sales & Mktg Exp. | $0 | -$4,338,774 | $0 | $0 |
| Other Operating Expenses | $0 | $0 | $603 | $4,911 |
| Operating Expenses | $21,066 | $22,120 | -$603 | -$4,911 |
| Operating Income | $24,037 | $85,840 | $71,825 | $89,745 |
| % Margin | 53.3% | 106.8% | 100.7% | 105.7% |
| Other Income/Exp. Net | $597 | -$40,634 | -$125,855 | -$44,245 |
| Pre-Tax Income | $24,634 | $45,206 | $47,326 | $37,263 |
| Tax Expense | $10 | $223 | -$19 | $70 |
| Net Income | $24,644 | $44,983 | $47,345 | $37,194 |
| % Margin | 54.6% | 55.9% | 66.4% | 43.8% |
| EPS | 0.066 | 0.15 | 0.12 | 0.096 |
| % Growth | -56% | 25% | 25.1% | – |
| EPS Diluted | 0.066 | 0.15 | 0.12 | 0.096 |
| Weighted Avg Shares Out | 373,351 | 304,438 | 386,297 | 387,730 |
| Weighted Avg Shares Out Dil | 373,350 | 304,438 | 386,297 | 387,730 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $17,363,000 | $12,058,000 | $6,533,000 |
| Interest Expense | $0 | $13,603,000 | $10,132,000 | $44,245 |
| Depreciation & Amortization | $161 | $173 | $107 | $87 |
| EBITDA | $54,759 | $86,013 | $78,288 | $105,509 |
| % Margin | 121.4% | 107% | 109.8% | 124.2% |