FS Bancorp
FXLG · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $66 | $54 | $46 | $42 |
| % Growth | 23% | 17% | 9.3% | – |
| Cost of Goods Sold | $20 | $15 | $4 | $1 |
| Gross Profit | $46 | $39 | $42 | $40 |
| % Margin | 69.7% | 72.2% | 91.8% | 96.6% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $0 | $0 | $0 | $0 |
| SG&A Expenses | $1 | $1 | $0 | $1 |
| Sales & Mktg Exp. | $1 | $1 | $0 | $1 |
| Other Operating Expenses | $24 | $23 | $22 | $21 |
| Operating Expenses | $25 | $23 | $22 | $22 |
| Operating Income | $21 | $15 | $20 | $18 |
| % Margin | 31.6% | 28.4% | 42.9% | 44% |
| Other Income/Exp. Net | $0 | $0 | $0 | $0 |
| Pre-Tax Income | $21 | $15 | $20 | $18 |
| Tax Expense | $4 | $2 | $3 | $3 |
| Net Income | $17 | $13 | $16 | $15 |
| % Margin | 26.2% | 24.2% | 36% | 36.9% |
| EPS | 4.07 | 3.02 | 3.82 | 3.57 |
| % Growth | 34.8% | -20.9% | 7% | – |
| EPS Diluted | 4.07 | 3.02 | 3.8 | 3.54 |
| Weighted Avg Shares Out | 4 | 4 | 4 | 4 |
| Weighted Avg Shares Out Dil | 4 | 4 | 4 | 4 |
| Supplemental Information | – | – | – | – |
| Interest Income | $59 | $50 | $39 | $34 |
| Interest Expense | $20 | $15 | $4 | $1 |
| Depreciation & Amortization | $1 | $1 | $1 | $1 |
| EBITDA | $21 | $16 | $20 | $19 |
| % Margin | 32.6% | 29.8% | 44.7% | 45.9% |