Dynacor Group Inc.
DNGDF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $284 | $250 | $198 | $196 |
| % Growth | 13.7% | 26.6% | 0.8% | – |
| Cost of Goods Sold | $249 | $220 | $173 | $169 |
| Gross Profit | $36 | $30 | $24 | $27 |
| % Margin | 12.6% | 12.1% | 12.4% | 13.8% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $8 | $7 | $5 | $5 |
| SG&A Expenses | $8 | $7 | $5 | $5 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $2 | $1 | $0 | $0 |
| Operating Expenses | $10 | $8 | $6 | $6 |
| Operating Income | $26 | $22 | $18 | $21 |
| % Margin | 9.2% | 8.8% | 9.2% | 10.8% |
| Other Income/Exp. Net | $1 | $1 | -$0 | -$1 |
| Pre-Tax Income | $27 | $23 | $18 | $21 |
| Tax Expense | $10 | $8 | $6 | $9 |
| Net Income | $17 | $15 | $12 | $12 |
| % Margin | 5.9% | 6% | 6.1% | 6% |
| EPS | 0.46 | 0.39 | 0.3 | 0.3 |
| % Growth | 17.9% | 30% | 0% | – |
| EPS Diluted | 0.45 | 0.39 | 0.29 | 0.29 |
| Weighted Avg Shares Out | 37 | 38 | 39 | 39 |
| Weighted Avg Shares Out Dil | 38 | 39 | 40 | 40 |
| Supplemental Information | – | – | – | – |
| Interest Income | $1 | $1 | $0 | $0 |
| Interest Expense | $0 | $0 | $0 | $0 |
| Depreciation & Amortization | $4 | $3 | $3 | $3 |
| EBITDA | $31 | $27 | $21 | $23 |
| % Margin | 10.8% | 10.6% | 10.5% | 11.9% |