Emmi AG
EMLZF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $4,349 | $4,242 | $4,230 | $3,912 |
| % Growth | 2.5% | 0.3% | 8.1% | – |
| Cost of Goods Sold | $2,684 | $2,687 | $3,415 | $3,126 |
| Gross Profit | $1,665 | $1,555 | $815 | $786 |
| % Margin | 38.3% | 36.7% | 19.3% | 20.1% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $73 | $66 | $64 | $62 |
| SG&A Expenses | $222 | $207 | $194 | $201 |
| Sales & Mktg Exp. | $150 | $141 | $130 | $139 |
| Other Operating Expenses | $1,139 | $359 | $344 | $293 |
| Operating Expenses | $1,361 | $566 | $539 | $494 |
| Operating Income | $304 | $989 | $927 | $895 |
| % Margin | 7% | 23.3% | 21.9% | 22.9% |
| Other Income/Exp. Net | -$23 | -$751 | -$697 | -$619 |
| Pre-Tax Income | $281 | $238 | $230 | $276 |
| Tax Expense | $43 | $33 | $39 | $45 |
| Net Income | $220 | $186 | $183 | $217 |
| % Margin | 5.1% | 4.4% | 4.3% | 5.5% |
| EPS | 41.18 | 34.82 | 34.12 | 40.51 |
| % Growth | 18.3% | 2.1% | -15.8% | – |
| EPS Diluted | 41.18 | 34.82 | 34.12 | 40.51 |
| Weighted Avg Shares Out | 5 | 5 | 5 | 5 |
| Weighted Avg Shares Out Dil | 5 | 5 | 5 | 5 |
| Supplemental Information | – | – | – | – |
| Interest Income | $5 | $3 | $2 | $1 |
| Interest Expense | $22 | $19 | $16 | $7 |
| Depreciation & Amortization | $126 | $110 | $111 | $109 |
| EBITDA | $428 | $369 | $378 | $391 |
| % Margin | 9.9% | 8.7% | 8.9% | 10% |