Emmi AG
EMLZF · OTC
6/30/2025 | 12/31/2024 | 6/30/2024 | 12/31/2023 | |
|---|---|---|---|---|
| Revenue | $2,272 | $2,332 | $2,017 | $2,139 |
| % Growth | -2.5% | 15.6% | -5.7% | – |
| Cost of Goods Sold | $1,364 | $1,097 | $1,587 | $1,694 |
| Gross Profit | $909 | $1,235 | $430 | $445 |
| % Margin | 40% | 53% | 21.3% | 20.8% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $0 | $73 | $0 | $0 |
| SG&A Expenses | $372 | $328 | $291 | $326 |
| Sales & Mktg Exp. | $0 | $150 | $0 | $0 |
| Other Operating Expenses | $0 | $744 | -$2 | -$4 |
| Operating Expenses | $372 | $1,072 | $289 | $322 |
| Operating Income | $537 | $163 | $141 | $123 |
| % Margin | 23.6% | 7% | 7% | 5.7% |
| Other Income/Exp. Net | -$412 | -$15 | -$8 | -$12 |
| Pre-Tax Income | $124 | $148 | $133 | $111 |
| Tax Expense | $21 | $23 | $20 | $12 |
| Net Income | $97 | $116 | $104 | $88 |
| % Margin | 4.3% | 5% | 5.2% | 4.1% |
| EPS | 18.18 | 21.67 | 19.51 | 16.54 |
| % Growth | -16.1% | 11.1% | 18% | – |
| EPS Diluted | 18.18 | 21.67 | 19.51 | 16.54 |
| Weighted Avg Shares Out | 5 | 5 | 5 | 5 |
| Weighted Avg Shares Out Dil | 5 | 5 | 5 | 5 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $5 | $0 | $0 |
| Interest Expense | $21 | $15 | $7 | $12 |
| Depreciation & Amortization | $78 | $69 | $57 | $58 |
| EBITDA | $223 | $231 | $198 | $178 |
| % Margin | 9.8% | 9.9% | 9.8% | 8.3% |