Hemisphere Energy Corporation
HME.V · TSXV
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | CA$100 | CA$68 | CA$97 | CA$43 |
| % Growth | 47.6% | -30% | 124.2% | – |
| Cost of Goods Sold | CA$50 | CA$25 | CA$46 | CA$21 |
| Gross Profit | CA$50 | CA$43 | CA$50 | CA$23 |
| % Margin | 49.9% | 62.8% | 52.1% | 52.3% |
| R&D Expenses | CA$0 | CA$0 | CA$0 | CA$0 |
| G&A Expenses | CA$5 | CA$5 | CA$7 | CA$4 |
| SG&A Expenses | CA$5 | CA$5 | CA$7 | CA$4 |
| Sales & Mktg Exp. | CA$0 | CA$1 | CA$0 | CA$0 |
| Other Operating Expenses | CA$0 | CA$0 | CA$0 | CA$0 |
| Operating Expenses | CA$5 | CA$5 | CA$7 | CA$5 |
| Operating Income | CA$45 | CA$37 | CA$37 | CA$15 |
| % Margin | 44.6% | 54.7% | 38.6% | 34.9% |
| Other Income/Exp. Net | -CA$1 | -CA$5 | -CA$8 | -CA$9 |
| Pre-Tax Income | CA$44 | CA$32 | CA$30 | CA$6 |
| Tax Expense | CA$10 | CA$8 | CA$8 | CA$2 |
| Net Income | CA$33 | CA$24 | CA$21 | CA$4 |
| % Margin | 33.1% | 35.7% | 22% | 9.7% |
| EPS | 0.34 | 0.24 | 0.21 | 0.047 |
| % Growth | 41.7% | 14.3% | 345.9% | – |
| EPS Diluted | 0.33 | 0.24 | 0.21 | 0.045 |
| Weighted Avg Shares Out | 98 | 101 | 99 | 89 |
| Weighted Avg Shares Out Dil | 100 | 102 | 101 | 92 |
| Supplemental Information | – | – | – | – |
| Interest Income | CA$0 | CA$0 | CA$0 | CA$2 |
| Interest Expense | CA$1 | CA$1 | CA$1 | CA$2 |
| Depreciation & Amortization | CA$10 | CA$9 | CA$8 | CA$5 |
| EBITDA | CA$55 | CA$42 | CA$39 | CA$13 |
| % Margin | 54.8% | 62.4% | 39.9% | 31.1% |