Fox-Wizel Ltd.
FXWZF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $6,422,096 | $5,384,222 | $4,842,732 | $4,200,193 |
| % Growth | 19.3% | 11.2% | 15.3% | – |
| Cost of Goods Sold | $2,751,247 | $2,418,326 | $2,049,006 | $1,733,065 |
| Gross Profit | $3,670,849 | $2,965,896 | $2,793,726 | $2,467,128 |
| % Margin | 57.2% | 55.1% | 57.7% | 58.7% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $34,773 | $32,569 | $25,236 | $20,426 |
| SG&A Expenses | $479,420 | $407,772 | $404,612 | $316,141 |
| Sales & Mktg Exp. | $444,647 | $375,203 | $379,376 | $295,715 |
| Other Operating Expenses | $2,539,814 | -$15,098 | -$2,641 | $128 |
| Operating Expenses | $3,019,234 | $2,594,526 | $2,353,107 | $1,903,340 |
| Operating Income | $651,615 | $371,370 | $426,609 | $561,660 |
| % Margin | 10.1% | 6.9% | 8.8% | 13.4% |
| Other Income/Exp. Net | -$127,223 | -$85,819 | -$67,798 | -$77,441 |
| Pre-Tax Income | $524,392 | $285,551 | $358,811 | $484,219 |
| Tax Expense | $123,897 | $76,985 | $81,929 | $119,926 |
| Net Income | $290,983 | $149,200 | $213,383 | $298,358 |
| % 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 | 13,817 | 13,753 | 13,630 | 13,585 |
| Weighted Avg Shares Out Dil | 13,891 | 13,852 | 13,840 | 13,827 |
| Supplemental Information | – | – | – | – |
| Interest Income | $28,551 | $27,491 | $14,388 | $8,155 |
| Interest Expense | $211,443 | $150,825 | $89,775 | $61,769 |
| Depreciation & Amortization | $747,477 | $577,416 | $493,212 | $407,235 |
| EBITDA | $1,483,312 | $1,013,792 | $941,798 | $953,223 |
| % Margin | 23.1% | 18.8% | 19.4% | 22.7% |