Duni AB (publ)
DUNIY · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $7,578 | $7,718 | $6,976 | $5,062 |
| % Growth | -1.8% | 10.6% | 37.8% | – |
| Cost of Goods Sold | $5,847 | $6,003 | $5,784 | $4,133 |
| Gross Profit | $1,731 | $1,715 | $1,192 | $929 |
| % Margin | 22.8% | 22.2% | 17.1% | 18.4% |
| R&D Expenses | $38 | $36 | $4 | $1 |
| G&A Expenses | $438 | $421 | $381 | $271 |
| SG&A Expenses | $1,204 | $1,120 | $990 | $776 |
| Sales & Mktg Exp. | $766 | $699 | $609 | $505 |
| Other Operating Expenses | $74 | $0 | $0 | -$44 |
| Operating Expenses | $1,316 | $1,082 | $874 | $733 |
| Operating Income | $415 | $633 | $318 | $173 |
| % Margin | 5.5% | 8.2% | 4.6% | 3.4% |
| Other Income/Exp. Net | -$60 | -$40 | -$37 | -$40 |
| Pre-Tax Income | $355 | $593 | $289 | $133 |
| Tax Expense | $77 | $150 | $82 | $56 |
| Net Income | $257 | $390 | $200 | $76 |
| % Margin | 3.4% | 5.1% | 2.9% | 1.5% |
| EPS | 10.94 | 16.6 | 8.52 | 3.24 |
| % Growth | -34.1% | 94.8% | 163% | – |
| EPS Diluted | 10.94 | 16.6 | 8.52 | 3.24 |
| Weighted Avg Shares Out | 23 | 23 | 23 | 23 |
| Weighted Avg Shares Out Dil | 23 | 23 | 23 | 23 |
| Supplemental Information | – | – | – | – |
| Interest Income | $11 | $23 | $13 | $2 |
| Interest Expense | $67 | $80 | $45 | $33 |
| Depreciation & Amortization | $273 | $275 | $278 | $255 |
| EBITDA | $695 | $948 | $621 | $430 |
| % Margin | 9.2% | 12.3% | 8.9% | 8.5% |