Bonesupport Holding AB (publ)
BOEUF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $899 | $591 | $329 | $213 |
| % Growth | 52% | 79.8% | 54.5% | – |
| Cost of Goods Sold | $66 | $50 | $31 | $23 |
| Gross Profit | $832 | $541 | $298 | $190 |
| % Margin | 92.6% | 91.5% | 90.5% | 89.1% |
| R&D Expenses | $76 | $58 | $53 | $53 |
| G&A Expenses | $99 | $90 | $73 | $44 |
| SG&A Expenses | $609 | $462 | $312 | $222 |
| Sales & Mktg Exp. | $510 | $371 | $238 | $178 |
| Other Operating Expenses | -$19 | $7 | $0 | $0 |
| Operating Expenses | $666 | $527 | $365 | $274 |
| Operating Income | $166 | $14 | -$65 | -$81 |
| % Margin | 18.5% | 2.4% | -19.6% | -37.9% |
| Other Income/Exp. Net | $6 | $2 | -$0 | -$1 |
| Pre-Tax Income | $173 | $16 | -$65 | -$82 |
| Tax Expense | $39 | -$229 | $3 | $4 |
| Net Income | $134 | $245 | -$68 | -$86 |
| % Margin | 14.9% | 41.5% | -20.7% | -40.2% |
| EPS | 2.04 | 3.74 | -1.06 | -1.34 |
| % Growth | -45.5% | 452.8% | 20.9% | – |
| EPS Diluted | 2.01 | 3.74 | -1.06 | -1.34 |
| Weighted Avg Shares Out | 66 | 66 | 64 | 64 |
| Weighted Avg Shares Out Dil | 67 | 66 | 64 | 64 |
| Supplemental Information | – | – | – | – |
| Interest Income | $9 | $5 | $1 | $0 |
| Interest Expense | $2 | $3 | $1 | $1 |
| Depreciation & Amortization | $11 | $7 | $9 | $8 |
| EBITDA | $186 | $26 | -$54 | -$72 |
| % Margin | 20.7% | 4.4% | -16.5% | -34% |