EQT AB (publ)
EQBBF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $2,653,000 | $2,084,500 | $1,497,300 | $1,596,000 |
| % Growth | 27.3% | 39.2% | -6.2% | – |
| Cost of Goods Sold | $844,000 | $705,300 | $603,400 | $360,700 |
| Gross Profit | $1,809,000 | $1,379,200 | $893,900 | $1,235,300 |
| % Margin | 68.2% | 66.2% | 59.7% | 77.4% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $98,000 | $89,000 | $101,300 | $83,000 |
| SG&A Expenses | $98,000 | $89,000 | $101,300 | $83,000 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $823,000 | $1,015,300 | $483,900 | $274,600 |
| Operating Expenses | $921,000 | $1,104,300 | $585,200 | $357,600 |
| Operating Income | $888,000 | $274,900 | $308,700 | $877,900 |
| % Margin | 33.5% | 13.2% | 20.6% | 55% |
| Other Income/Exp. Net | $11,200 | -$35,500 | -$45,600 | $0 |
| Pre-Tax Income | $899,000 | $239,400 | $263,100 | $877,900 |
| Tax Expense | $123,000 | $100,000 | $86,900 | -$30,800 |
| Net Income | $776,000 | $129,900 | $176,300 | $909,400 |
| % Margin | 29.2% | 6.2% | 11.8% | 57% |
| EPS | 0.75 | 0.15 | 0.17 | 0.93 |
| % Growth | 400% | -11.8% | -81.7% | – |
| EPS Diluted | 0.75 | 0.14 | 0.17 | 0.93 |
| Weighted Avg Shares Out | 1,038,458 | 1,110,256 | 1,031,956 | 978,677 |
| Weighted Avg Shares Out Dil | 1,038,998 | 1,186,434 | 1,032,594 | 978,931 |
| Supplemental Information | – | – | – | – |
| Interest Income | $63,500 | $32,100 | $8,500 | $600 |
| Interest Expense | $60,500 | $57,100 | $43,800 | $8,000 |
| Depreciation & Amortization | $436,000 | $418,200 | $197,400 | $92,300 |
| EBITDA | $1,552,000 | $714,700 | $504,300 | $978,200 |
| % Margin | 58.5% | 34.3% | 33.7% | 61.3% |