Bauer AG
BRAGF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $2,044,994 | $1,710,259 | $1,630,136 | $1,433,073 |
| % Growth | 19.6% | 4.9% | 13.8% | – |
| Cost of Goods Sold | $1,151,200 | $845,536 | $851,514 | $709,178 |
| Gross Profit | $893,794 | $852,650 | $778,622 | $723,895 |
| % Margin | 43.7% | 49.9% | 47.8% | 50.5% |
| R&D Expenses | $6,924 | $9,386 | $28,838 | $37,495 |
| G&A Expenses | $0 | $72,182 | $65,607 | $56,410 |
| SG&A Expenses | $521,037 | $121,444 | $119,738 | $90,110 |
| Sales & Mktg Exp. | $0 | $49,262 | $54,131 | $33,700 |
| Other Operating Expenses | $0 | $625,475 | $649,567 | $593,188 |
| Operating Expenses | $527,961 | $746,919 | $769,305 | $683,298 |
| Operating Income | $365,833 | $105,731 | $9,317 | $40,597 |
| % Margin | 17.9% | 6.2% | 0.6% | 2.8% |
| Other Income/Exp. Net | -$315,369 | -$72,896 | -$58,627 | -$14,743 |
| Pre-Tax Income | $50,464 | $32,835 | -$49,310 | $21,282 |
| Tax Expense | $40,763 | $25,355 | $44,707 | $17,291 |
| Net Income | $9,098 | $5,471 | -$95,516 | -$563 |
| % 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 | 43,324 | 39,298 | 26,264 | 23,236 |
| Weighted Avg Shares Out Dil | 43,037 | 39,298 | 26,264 | 23,236 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $7,886 | $8,413 | $5,865 |
| Interest Expense | $31,810 | $45,690 | $33,613 | $34,866 |
| Depreciation & Amortization | $83,785 | $101,045 | $116,030 | $100,514 |
| EBITDA | $141,481 | $179,570 | $100,333 | $151,111 |
| % Margin | 6.9% | 10.5% | 6.2% | 10.5% |