GN Store Nord A/S
GNNDY · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $17,985 | $18,120 | $18,687 | $15,775 |
| % Growth | -0.7% | -3% | 18.5% | – |
| Cost of Goods Sold | $8,421 | $9,082 | $9,555 | $7,093 |
| Gross Profit | $9,564 | $9,038 | $9,132 | $8,682 |
| % Margin | 53.2% | 49.9% | 48.9% | 55% |
| R&D Expenses | $1,491 | $1,546 | $1,405 | $1,389 |
| G&A Expenses | $671 | $1,481 | $1,587 | $1,205 |
| SG&A Expenses | $2,372 | $5,777 | $6,150 | $4,689 |
| Sales & Mktg Exp. | $1,701 | $4,296 | $4,563 | $3,484 |
| Other Operating Expenses | $3,841 | $846 | $457 | $211 |
| Operating Expenses | $7,704 | $8,169 | $8,012 | $6,289 |
| Operating Income | $1,860 | $869 | $1,111 | $2,397 |
| % Margin | 10.3% | 4.8% | 5.9% | 15.2% |
| Other Income/Exp. Net | -$499 | -$526 | -$386 | -$126 |
| Pre-Tax Income | $1,361 | $343 | $725 | $2,271 |
| Tax Expense | $302 | $77 | $155 | $481 |
| Net Income | $988 | $228 | $511 | $1,756 |
| % Margin | 5.5% | 1.3% | 2.7% | 11.1% |
| EPS | 20.37 | 4.92 | 12 | 40.89 |
| % Growth | 314% | -59% | -70.7% | – |
| EPS Diluted | 20.34 | 4.92 | 11.97 | 40.47 |
| Weighted Avg Shares Out | 49 | 46 | 43 | 43 |
| Weighted Avg Shares Out Dil | 49 | 46 | 43 | 43 |
| Supplemental Information | – | – | – | – |
| Interest Income | $92 | $63 | $7 | $2 |
| Interest Expense | $379 | $326 | $186 | $91 |
| Depreciation & Amortization | $1,379 | $1,729 | $1,487 | $1,123 |
| EBITDA | $3,119 | $2,398 | $2,398 | $3,485 |
| % Margin | 17.3% | 13.2% | 12.8% | 22.1% |