Basic-Fit N.V.
BSFFF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $1,215,200 | $1,047,247 | $794,571 | $340,746 |
| % Growth | 16% | 31.8% | 133.2% | – |
| Cost of Goods Sold | $35,300 | $212,650 | $22,398 | $13,902 |
| Gross Profit | $1,179,900 | $834,597 | $772,173 | $326,844 |
| % Margin | 97.1% | 79.7% | 97.2% | 95.9% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $55,200 | $2,917 | $35,920 | $28,736 |
| SG&A Expenses | $116,000 | $59,661 | $83,082 | $45,718 |
| Sales & Mktg Exp. | $60,800 | $56,744 | $47,162 | $16,982 |
| Other Operating Expenses | $940,300 | $684,226 | $485,820 | $344,217 |
| Operating Expenses | $1,056,300 | $743,887 | $568,902 | $389,935 |
| Operating Income | $123,600 | $90,710 | $55,492 | -$144,597 |
| % Margin | 10.2% | 8.7% | 7% | -42.4% |
| Other Income/Exp. Net | -$110,100 | -$92,426 | -$58,633 | -$56,755 |
| Pre-Tax Income | $13,500 | -$1,716 | -$3,141 | -$201,352 |
| Tax Expense | $5,500 | $963 | $546 | -$51,304 |
| Net Income | $8,000 | -$2,679 | -$3,687 | -$150,048 |
| % Margin | 0.7% | -0.3% | -0.5% | -44% |
| EPS | 0.27 | -0.041 | -0.056 | -2.34 |
| % Growth | 765% | 27.4% | 97.6% | – |
| EPS Diluted | 0.28 | -0.041 | -0.056 | -2.34 |
| Weighted Avg Shares Out | 69,700 | 66,001 | 66,000 | 64,077 |
| Weighted Avg Shares Out Dil | 66,000 | 66,000 | 66,000 | 64,077 |
| Supplemental Information | – | – | – | – |
| Interest Income | $104 | -$777 | $0 | $0 |
| Interest Expense | $113,667 | $85,118 | $61,179 | $54,944 |
| Depreciation & Amortization | $440,400 | $389,600 | $331,389 | $283,769 |
| EBITDA | $562,400 | $473,000 | $389,427 | $139,157 |
| % Margin | 46.3% | 45.2% | 49% | 40.8% |