Jamieson Wellness Inc.
JWLLF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $734 | $676 | $547 | $451 |
| % Growth | 8.5% | 23.5% | 21.4% | – |
| Cost of Goods Sold | $458 | $443 | $349 | $289 |
| Gross Profit | $276 | $234 | $198 | $162 |
| % Margin | 37.6% | 34.5% | 36.2% | 36% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $182 | $146 | $115 | $86 |
| SG&A Expenses | $182 | $138 | $115 | $86 |
| Sales & Mktg Exp. | $0 | -$8 | $0 | $0 |
| Other Operating Expenses | -$12 | $9 | $0 | $0 |
| Operating Expenses | $169 | $147 | $115 | $86 |
| Operating Income | $106 | $87 | $83 | $76 |
| % Margin | 14.5% | 12.9% | 15.2% | 16.9% |
| Other Income/Exp. Net | -$30 | -$22 | -$13 | -$6 |
| Pre-Tax Income | $76 | $66 | $71 | $70 |
| Tax Expense | $25 | $20 | $18 | $18 |
| Net Income | $52 | $48 | $53 | $52 |
| % Margin | 7.1% | 7.1% | 9.6% | 11.5% |
| EPS | 1.23 | 1.12 | 1.29 | 1.3 |
| % Growth | 9.8% | -13.2% | -0.8% | – |
| EPS Diluted | 1.21 | 1.12 | 1.25 | 1.25 |
| Weighted Avg Shares Out | 42 | 43 | 41 | 40 |
| Weighted Avg Shares Out Dil | 43 | 43 | 42 | 42 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $20 | $23 | $12 | $6 |
| Depreciation & Amortization | $19 | $20 | $13 | $11 |
| EBITDA | $115 | $109 | $96 | $90 |
| % Margin | 15.6% | 16.1% | 17.6% | 20% |