Fox-Wizel Ltd.
FXWZF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $6,422 | $5,384 | $4,843 | $4,200 |
| % Growth | 19.3% | 11.2% | 15.3% | – |
| Cost of Goods Sold | $2,751 | $2,418 | $2,049 | $1,733 |
| Gross Profit | $3,671 | $2,966 | $2,794 | $2,467 |
| % Margin | 57.2% | 55.1% | 57.7% | 58.7% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $35 | $33 | $25 | $20 |
| SG&A Expenses | $479 | $408 | $405 | $316 |
| Sales & Mktg Exp. | $445 | $375 | $379 | $296 |
| Other Operating Expenses | $2,540 | -$15 | -$3 | $0 |
| Operating Expenses | $3,019 | $2,595 | $2,353 | $1,903 |
| Operating Income | $652 | $371 | $427 | $562 |
| % Margin | 10.1% | 6.9% | 8.8% | 13.4% |
| Other Income/Exp. Net | -$127 | -$86 | -$68 | -$77 |
| Pre-Tax Income | $524 | $286 | $359 | $484 |
| Tax Expense | $124 | $77 | $82 | $120 |
| Net Income | $291 | $149 | $213 | $298 |
| % Margin | 4.5% | 2.8% | 4.4% | 7.1% |
| EPS | 21.06 | 10.85 | 15.66 | 21.96 |
| % Growth | 94.1% | -30.7% | -28.7% | – |
| EPS Diluted | 20.95 | 10.77 | 15.42 | 21.58 |
| Weighted Avg Shares Out | 14 | 14 | 14 | 14 |
| Weighted Avg Shares Out Dil | 14 | 14 | 14 | 14 |
| Supplemental Information | – | – | – | – |
| Interest Income | $29 | $27 | $14 | $8 |
| Interest Expense | $211 | $151 | $90 | $62 |
| Depreciation & Amortization | $747 | $577 | $493 | $407 |
| EBITDA | $1,483 | $1,014 | $942 | $953 |
| % Margin | 23.1% | 18.8% | 19.4% | 22.7% |