Fraport AG
FPRUF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $4,427,000 | $4,000,500 | $3,194,400 | $2,143,300 |
| % Growth | 10.7% | 25.2% | 49% | – |
| Cost of Goods Sold | $3,301,600 | $2,969,100 | $2,369,700 | $1,877,100 |
| Gross Profit | $1,125,400 | $1,031,400 | $824,700 | $266,200 |
| % Margin | 25.4% | 25.8% | 25.8% | 12.4% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $74,000 | $63,000 | $58,900 | $53,000 |
| SG&A Expenses | $89,900 | $80,700 | $73,300 | $62,600 |
| Sales & Mktg Exp. | $15,900 | $17,700 | $14,400 | $9,600 |
| Other Operating Expenses | $266,000 | $247,900 | $186,900 | -$10,700 |
| Operating Expenses | $355,900 | $328,600 | $260,200 | $275,500 |
| Operating Income | $769,500 | $702,800 | $564,500 | $313,700 |
| % Margin | 17.4% | 17.6% | 17.7% | 14.6% |
| Other Income/Exp. Net | -$87,800 | -$148,900 | -$330,600 | -$197,300 |
| Pre-Tax Income | $681,700 | $553,900 | $233,900 | $116,400 |
| Tax Expense | $179,800 | $123,400 | $67,300 | $24,600 |
| Net Income | $450,600 | $393,200 | $132,400 | $82,800 |
| % Margin | 10.2% | 9.8% | 4.1% | 3.9% |
| EPS | 4.88 | 4.26 | 1.43 | 0.9 |
| % Growth | 14.6% | 197.9% | 58.9% | – |
| EPS Diluted | 4.88 | 4.26 | 1.43 | 0.89 |
| Weighted Avg Shares Out | 92,391 | 92,391 | 92,391 | 92,391 |
| Weighted Avg Shares Out Dil | 92,391 | 92,391 | 92,529 | 92,741 |
| Supplemental Information | – | – | – | – |
| Interest Income | $149,693 | $100,900 | $53,000 | $43,800 |
| Interest Expense | $366,054 | $317,900 | $313,500 | $268,700 |
| Depreciation & Amortization | $532,300 | $501,200 | $465,300 | $443,300 |
| EBITDA | $1,563,400 | $1,373,000 | $1,012,700 | $828,400 |
| % Margin | 35.3% | 34.3% | 31.7% | 38.7% |