Bauer AG
BRAGF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $2,045 | $1,710 | $1,630 | $1,433 |
| % Growth | 19.6% | 4.9% | 13.8% | – |
| Cost of Goods Sold | $1,151 | $846 | $852 | $709 |
| Gross Profit | $894 | $853 | $779 | $724 |
| % Margin | 43.7% | 49.9% | 47.8% | 50.5% |
| R&D Expenses | $7 | $9 | $29 | $37 |
| G&A Expenses | $0 | $72 | $66 | $56 |
| SG&A Expenses | $521 | $121 | $120 | $90 |
| Sales & Mktg Exp. | $0 | $49 | $54 | $34 |
| Other Operating Expenses | $0 | $625 | $650 | $593 |
| Operating Expenses | $528 | $747 | $769 | $683 |
| Operating Income | $366 | $106 | $9 | $41 |
| % Margin | 17.9% | 6.2% | 0.6% | 2.8% |
| Other Income/Exp. Net | -$315 | -$73 | -$59 | -$15 |
| Pre-Tax Income | $50 | $33 | -$49 | $21 |
| Tax Expense | $41 | $25 | $45 | $17 |
| Net Income | $9 | $5 | -$96 | -$1 |
| % Margin | 0.4% | 0.3% | -5.9% | -0% |
| EPS | 0.21 | 0.14 | -3.66 | -0.024 |
| % Growth | 50% | 103.8% | -15,024% | – |
| EPS Diluted | 0.21 | 0.14 | -3.64 | -0.024 |
| Weighted Avg Shares Out | 43 | 39 | 26 | 23 |
| Weighted Avg Shares Out Dil | 43 | 39 | 26 | 23 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $8 | $8 | $6 |
| Interest Expense | $32 | $46 | $34 | $35 |
| Depreciation & Amortization | $84 | $101 | $116 | $101 |
| EBITDA | $141 | $180 | $100 | $151 |
| % Margin | 6.9% | 10.5% | 6.2% | 10.5% |