Ebara Corporation
EBCOF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $867 | $759 | $681 | $603 |
| % Growth | 14.1% | 11.5% | 12.9% | – |
| Cost of Goods Sold | $580 | $517 | $470 | $425 |
| Gross Profit | $287 | $243 | $211 | $179 |
| % Margin | 33.1% | 32% | 31% | 29.6% |
| R&D Expenses | $0 | $0 | $15 | $14 |
| G&A Expenses | $183 | $156 | $106 | $91 |
| SG&A Expenses | $183 | $156 | $114 | $99 |
| Sales & Mktg Exp. | $0 | $0 | $8 | $8 |
| Other Operating Expenses | $6 | $1 | $11 | $5 |
| Operating Expenses | $189 | $157 | $141 | $117 |
| Operating Income | $98 | $86 | $71 | $61 |
| % Margin | 11.3% | 11.3% | 10.4% | 10.2% |
| Other Income/Exp. Net | $2 | -$1 | -$1 | -$1 |
| Pre-Tax Income | $100 | $85 | $69 | $60 |
| Tax Expense | $25 | $21 | $17 | $14 |
| Net Income | $71 | $60 | $50 | $44 |
| % Margin | 8.2% | 7.9% | 7.4% | 7.2% |
| EPS | 154.49 | 130.51 | 109.55 | 92.69 |
| % Growth | 18.4% | 19.1% | 18.2% | – |
| EPS Diluted | 154.46 | 130.51 | 109.47 | 92.42 |
| Weighted Avg Shares Out | 0 | 0 | 0 | 0 |
| Weighted Avg Shares Out Dil | 0 | 0 | 0 | 0 |
| Supplemental Information | – | – | – | – |
| Interest Income | $4 | $2 | $1 | $0 |
| Interest Expense | $4 | $4 | $3 | $3 |
| Depreciation & Amortization | $30 | $27 | $24 | $21 |
| EBITDA | $134 | $116 | $96 | $80 |
| % Margin | 15.5% | 15.2% | 14.1% | 13.3% |