Organization of Football Prognostics S.A.
GOFPY · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $1,570 | $1,436 | $1,333 | $1,044 |
| % Growth | 9.4% | 7.7% | 27.7% | – |
| Cost of Goods Sold | $607 | $583 | $223 | $438 |
| Gross Profit | $963 | $852 | $1,110 | $606 |
| % Margin | 61.3% | 59.4% | 83.3% | 58% |
| R&D Expenses | $0 | $0 | $1 | $1 |
| G&A Expenses | $92 | $93 | $87 | $0 |
| SG&A Expenses | $235 | $216 | $198 | $91 |
| Sales & Mktg Exp. | $143 | $123 | $112 | $91 |
| Other Operating Expenses | $41 | $45 | $242 | $1 |
| Operating Expenses | $276 | $262 | $521 | $204 |
| Operating Income | $687 | $590 | $763 | $401 |
| % Margin | 43.8% | 41.1% | 57.2% | 38.4% |
| Other Income/Exp. Net | -$9 | -$20 | -$40 | -$44 |
| Pre-Tax Income | $678 | $570 | $723 | $357 |
| Tax Expense | $178 | $156 | $127 | $96 |
| Net Income | $486 | $408 | $592 | $259 |
| % Margin | 30.9% | 28.4% | 44.4% | 24.9% |
| EPS | 0.67 | 0.56 | 0.84 | 0.38 |
| % Growth | 19.6% | -33.3% | 121.1% | – |
| EPS Diluted | 0.67 | 0.56 | 0.84 | 0.38 |
| Weighted Avg Shares Out | 724 | 729 | 709 | 688 |
| Weighted Avg Shares Out Dil | 724 | 729 | 709 | 688 |
| Supplemental Information | – | – | – | – |
| Interest Income | $17 | $21 | $1 | $2 |
| Interest Expense | $22 | $41 | $41 | $46 |
| Depreciation & Amortization | $135 | $134 | $134 | $145 |
| EBITDA | $835 | $744 | $876 | $544 |
| % Margin | 53.2% | 51.9% | 65.7% | 52.1% |