Elisa Oyj
ELMUF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $2,191,500 | $2,180,500 | $2,129,500 | $1,998,000 |
| % Growth | 0.5% | 2.4% | 6.6% | – |
| Cost of Goods Sold | $783,900 | $817,900 | $820,800 | $763,500 |
| Gross Profit | $1,407,600 | $1,362,600 | $1,308,700 | $1,234,500 |
| % Margin | 64.2% | 62.5% | 61.5% | 61.8% |
| R&D Expenses | $0 | $15,000 | $21,400 | $16,100 |
| G&A Expenses | $0 | $0 | $0 | $0 |
| SG&A Expenses | $0 | $870,900 | $163,900 | $155,900 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $922,000 | $0 | $839,000 | $812,500 |
| Operating Expenses | $922,000 | $880,700 | $839,000 | $812,500 |
| Operating Income | $485,600 | $477,200 | $469,800 | $430,100 |
| % Margin | 22.2% | 21.9% | 22.1% | 21.5% |
| Other Income/Exp. Net | -$37,700 | -$19,100 | -$13,700 | -$11,700 |
| Pre-Tax Income | $447,900 | $458,100 | $456,000 | $418,400 |
| Tax Expense | $91,500 | $84,100 | $83,200 | $74,900 |
| Net Income | $358,400 | $375,200 | $374,100 | $343,600 |
| % Margin | 16.4% | 17.2% | 17.6% | 17.2% |
| EPS | 2.23 | 2.34 | 2.33 | 2.15 |
| % Growth | -4.7% | 0.4% | 8.4% | – |
| EPS Diluted | 2.23 | 2.34 | 2.33 | 2.15 |
| Weighted Avg Shares Out | 160,523 | 160,376 | 160,253 | 160,174 |
| Weighted Avg Shares Out Dil | 160,668 | 160,530 | 160,410 | 160,174 |
| Supplemental Information | – | – | – | – |
| Interest Income | $5,176 | $4,700 | $2,200 | $1,900 |
| Interest Expense | $40,063 | $27,700 | $13,900 | $13,000 |
| Depreciation & Amortization | $279,200 | $274,100 | $263,400 | $266,600 |
| EBITDA | $765,700 | $760,000 | $736,500 | $701,300 |
| % Margin | 34.9% | 34.9% | 34.6% | 35.1% |