Hemnet Group AB (publ)
HMNTY · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $1,395 | $1,005 | $889 | $728 |
| % Growth | 38.8% | 13% | 22.1% | – |
| Cost of Goods Sold | -$11 | $157 | -$10 | -$5 |
| Gross Profit | $1,405 | $848 | $899 | $733 |
| % Margin | 100.8% | 84.4% | 101.1% | 100.6% |
| R&D Expenses | $0 | $0 | $6 | $7 |
| G&A Expenses | $225 | $359 | $299 | $300 |
| SG&A Expenses | $359 | $324 | $299 | $300 |
| Sales & Mktg Exp. | $134 | $98 | $0 | $0 |
| Other Operating Expenses | $412 | $76 | $0 | -$0 |
| Operating Expenses | $772 | $400 | $523 | $509 |
| Operating Income | $634 | $448 | $378 | $224 |
| % Margin | 45.4% | 44.6% | 42.5% | 30.8% |
| Other Income/Exp. Net | -$27 | -$21 | -$7 | -$26 |
| Pre-Tax Income | $607 | $427 | $371 | $198 |
| Tax Expense | $126 | $89 | $77 | $42 |
| Net Income | $339 | $339 | $294 | $157 |
| % Margin | 24.3% | 33.7% | 33% | 21.5% |
| EPS | 5.01 | 3.47 | 2.93 | 1.55 |
| % Growth | 44.4% | 18.4% | 89% | – |
| EPS Diluted | 5 | 3.47 | 2.93 | 1.55 |
| Weighted Avg Shares Out | 96 | 98 | 100 | 101 |
| Weighted Avg Shares Out Dil | 96 | 98 | 100 | 101 |
| Supplemental Information | – | – | – | – |
| Interest Income | $5 | $5 | $2 | $1 |
| Interest Expense | $30 | $24 | $7 | $26 |
| Depreciation & Amortization | $86 | $86 | $64 | $72 |
| EBITDA | $723 | $529 | $442 | $296 |
| % Margin | 51.9% | 52.6% | 49.8% | 40.7% |