5N Plus Inc.
FPLSF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $289 | $242 | $264 | $210 |
| % Growth | 19.4% | -8.3% | 25.8% | – |
| Cost of Goods Sold | $211 | $185 | $216 | $171 |
| Gross Profit | $78 | $58 | $49 | $39 |
| % Margin | 26.9% | 23.7% | 18.4% | 18.5% |
| R&D Expenses | $6 | $4 | $8 | $2 |
| G&A Expenses | $0 | $0 | $0 | $0 |
| SG&A Expenses | $35 | $29 | $29 | $22 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $5 | $0 | $33 | $4 |
| Operating Expenses | $46 | $30 | $62 | $26 |
| Operating Income | $32 | $21 | -$13 | $13 |
| % Margin | 11.1% | 8.5% | -4.8% | 6.1% |
| Other Income/Exp. Net | -$9 | -$9 | -$6 | -$4 |
| Pre-Tax Income | $24 | $19 | -$18 | $9 |
| Tax Expense | $9 | $3 | $5 | $6 |
| Net Income | $15 | $15 | -$23 | $3 |
| % Margin | 5.1% | 6.4% | -8.7% | 1.5% |
| EPS | 0.16 | 0.17 | -0.26 | 0.037 |
| % Growth | -5.9% | 165.4% | -797.1% | – |
| EPS Diluted | 0.16 | 0.17 | -0.26 | 0.037 |
| Weighted Avg Shares Out | 89 | 89 | 88 | 83 |
| Weighted Avg Shares Out Dil | 90 | 89 | 88 | 83 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $9 | $9 | $5 | $4 |
| Depreciation & Amortization | $17 | $17 | $17 | $13 |
| EBITDA | $50 | $44 | $4 | $24 |
| % Margin | 17.2% | 18.1% | 1.7% | 11.5% |