Johnson Service Group PLC
JSVGF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $513 | $465 | $386 | $271 |
| % Growth | 10.3% | 20.6% | 42.1% | – |
| Cost of Goods Sold | $0 | $286 | $237 | $173 |
| Gross Profit | $513 | $179 | $148 | $98 |
| % Margin | 100% | 38.6% | 38.4% | 36.2% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $0 | $57 | $42 | $39 |
| SG&A Expenses | $0 | $129 | $107 | $86 |
| Sales & Mktg Exp. | $0 | $72 | $66 | $47 |
| Other Operating Expenses | $459 | $7 | $0 | $0 |
| Operating Expenses | $459 | $134 | $359 | $97 |
| Operating Income | $55 | $44 | $33 | $8 |
| % Margin | 10.7% | 9.4% | 8.6% | 3.1% |
| Other Income/Exp. Net | -$8 | -$6 | -$3 | -$3 |
| Pre-Tax Income | $47 | $38 | $30 | $5 |
| Tax Expense | $12 | $10 | $2 | -$2 |
| Net Income | $36 | $27 | $29 | $7 |
| % Margin | 6.9% | 5.9% | 7.5% | 2.4% |
| EPS | 0.085 | 0.064 | 0.065 | 0.015 |
| % Growth | 33.4% | -1.8% | 333.3% | – |
| EPS Diluted | 0.086 | 0.064 | 0.065 | 0.015 |
| Weighted Avg Shares Out | 418 | 427 | 444 | 445 |
| Weighted Avg Shares Out Dil | 415 | 425 | 444 | 445 |
| Supplemental Information | – | – | – | – |
| Interest Income | -$0 | $0 | $0 | $0 |
| Interest Expense | $7 | $6 | $3 | $3 |
| Depreciation & Amortization | $98 | $86 | $71 | $66 |
| EBITDA | $152 | $130 | $104 | $75 |
| % Margin | 29.6% | 27.9% | 27% | 27.5% |