Bonesupport Holding AB (publ)
BOEUF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $898,727 | $591,077 | $328,818 | $212,885 |
| % Growth | 52% | 79.8% | 54.5% | – |
| Cost of Goods Sold | $66,476 | $50,160 | $31,111 | $23,182 |
| Gross Profit | $832,251 | $540,917 | $297,707 | $189,703 |
| % Margin | 92.6% | 91.5% | 90.5% | 89.1% |
| R&D Expenses | $76,006 | $58,188 | $53,088 | $53,009 |
| G&A Expenses | $98,989 | $90,313 | $73,305 | $44,122 |
| SG&A Expenses | $609,338 | $461,619 | $311,753 | $221,967 |
| Sales & Mktg Exp. | $510,349 | $371,306 | $238,448 | $177,845 |
| Other Operating Expenses | -$19,240 | $7,180 | $0 | $0 |
| Operating Expenses | $666,104 | $526,987 | $365,313 | $274,276 |
| Operating Income | $166,147 | $13,930 | -$64,535 | -$80,669 |
| % Margin | 18.5% | 2.4% | -19.6% | -37.9% |
| Other Income/Exp. Net | $6,477 | $1,818 | -$159 | -$1,168 |
| Pre-Tax Income | $172,624 | $15,748 | -$64,694 | -$81,837 |
| Tax Expense | $38,870 | -$229,273 | $3,473 | $3,694 |
| Net Income | $133,754 | $245,021 | -$68,167 | -$85,531 |
| % 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 | 65,632 | 65,514 | 64,447 | 63,999 |
| Weighted Avg Shares Out Dil | 66,608 | 65,592 | 64,447 | 63,999 |
| Supplemental Information | – | – | – | – |
| Interest Income | $8,771 | $4,935 | $811 | $0 |
| Interest Expense | $2,294 | $3,117 | $970 | $1,168 |
| Depreciation & Amortization | $10,832 | $7,426 | $9,383 | $8,276 |
| EBITDA | $185,750 | $26,291 | -$54,341 | -$72,393 |
| % Margin | 20.7% | 4.4% | -16.5% | -34% |