Elisa Oyj
ELMUY · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $2,191,500 | $2,180,500 | $2,129,500 | $1,997,900 |
| % Growth | 0.5% | 2.4% | 6.6% | – |
| Cost of Goods Sold | $783,900 | $817,900 | $1,478,700 | $1,403,300 |
| Gross Profit | $1,407,600 | $1,362,600 | $650,800 | $594,600 |
| % Margin | 64.2% | 62.5% | 30.6% | 29.8% |
| R&D Expenses | $0 | $15,000 | $21,400 | $16,100 |
| G&A Expenses | $0 | $0 | $0 | $0 |
| SG&A Expenses | $0 | $0 | $163,900 | $155,900 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $922,000 | $870,500 | -$6,400 | -$7,100 |
| Operating Expenses | $922,000 | $885,500 | $178,900 | $164,900 |
| Operating Income | $485,600 | $477,100 | $471,900 | $429,700 |
| % Margin | 22.2% | 21.9% | 22.2% | 21.5% |
| Other Income/Exp. Net | -$37,700 | -$19,000 | -$444,500 | -$432,600 |
| Pre-Tax Income | $447,900 | $458,100 | $456,700 | $418,900 |
| 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 | 1.12 | 1.17 | 1.17 | 1.08 |
| % Growth | -4.3% | 0% | 8.3% | – |
| EPS Diluted | 1.12 | 1.17 | 1.17 | 1.08 |
| Weighted Avg Shares Out | 321,046 | 320,753 | 320,506 | 320,349 |
| Weighted Avg Shares Out Dil | 321,336 | 321,060 | 320,820 | 320,349 |
| Supplemental Information | – | – | – | – |
| Interest Income | $5,408 | $3,800 | $2,200 | $1,900 |
| Interest Expense | $41,861 | $27,700 | $16,400 | $15,800 |
| Depreciation & Amortization | $279,200 | $274,100 | $255,916 | $278,625 |
| EBITDA | $765,700 | $760,000 | $733,300 | $698,000 |
| % Margin | 34.9% | 34.9% | 34.4% | 34.9% |