Farmers & Merchants Bancorp, Inc.
FMAO · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $177 | $152 | $114 | $92 |
| % Growth | 16.1% | 33.8% | 23.3% | – |
| Cost of Goods Sold | $78 | $60 | $19 | $11 |
| Gross Profit | $99 | $92 | $95 | $81 |
| % Margin | 55.9% | 60.4% | 83.3% | 88.3% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $46 | $43 | $36 | $37 |
| SG&A Expenses | $48 | $45 | $38 | $38 |
| Sales & Mktg Exp. | $2 | $3 | $2 | $1 |
| Other Operating Expenses | $18 | $18 | $16 | $14 |
| Operating Expenses | $66 | $64 | $54 | $52 |
| Operating Income | $33 | $28 | $40 | $29 |
| % Margin | 18.4% | 18.6% | 35.6% | 32% |
| Other Income/Exp. Net | $0 | $0 | $0 | $0 |
| Pre-Tax Income | $33 | $28 | $40 | $29 |
| Tax Expense | $7 | $6 | $8 | $6 |
| Net Income | $26 | $23 | $33 | $23 |
| % Margin | 14.7% | 15% | 28.6% | 25.5% |
| EPS | 1.9 | 1.67 | 2.46 | 2.01 |
| % Growth | 13.8% | -32.1% | 22.4% | – |
| EPS Diluted | 1.9 | 1.67 | 2.46 | 2.01 |
| Weighted Avg Shares Out | 14 | 14 | 13 | 12 |
| Weighted Avg Shares Out Dil | 13 | 14 | 13 | 12 |
| Supplemental Information | – | – | – | – |
| Interest Income | $162 | $139 | $101 | $77 |
| Interest Expense | $78 | $58 | $14 | $7 |
| Depreciation & Amortization | $6 | $6 | $4 | $5 |
| EBITDA | $39 | $34 | $44 | $34 |
| % Margin | 22.1% | 22.4% | 39.1% | 37.4% |