K-Bro Linen Inc.
KBL.TO · TSX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | CA$373,609 | CA$320,884 | CA$276,623 | CA$223,992 |
| % Growth | 16.4% | 16% | 23.5% | – |
| Cost of Goods Sold | CA$50,040 | CA$206,399 | CA$42,273 | CA$37,005 |
| Gross Profit | CA$323,569 | CA$114,485 | CA$234,350 | CA$186,987 |
| % Margin | 86.6% | 35.7% | 84.7% | 83.5% |
| R&D Expenses | CA$0 | CA$0 | CA$0 | CA$0 |
| G&A Expenses | CA$148,564 | CA$128,826 | CA$150,260 | CA$111,757 |
| SG&A Expenses | CA$193,277 | CA$167,574 | CA$187,586 | CA$136,501 |
| Sales & Mktg Exp. | CA$44,713 | CA$38,748 | CA$37,326 | CA$24,744 |
| Other Operating Expenses | CA$95,507 | CA$0 | CA$36,379 | CA$34,614 |
| Operating Expenses | CA$288,784 | CA$57,936 | CA$223,965 | CA$171,115 |
| Operating Income | CA$34,785 | CA$28,487 | CA$9,271 | CA$15,442 |
| % Margin | 9.3% | 8.9% | 3.4% | 6.9% |
| Other Income/Exp. Net | -CA$10,746 | -CA$5,624 | -CA$4,941 | -CA$3,392 |
| Pre-Tax Income | CA$24,039 | CA$22,863 | CA$5,444 | CA$12,480 |
| Tax Expense | CA$5,331 | CA$5,256 | CA$1,538 | CA$3,788 |
| Net Income | CA$18,708 | CA$17,607 | CA$3,906 | CA$8,692 |
| % Margin | 5% | 5.5% | 1.4% | 3.9% |
| EPS | 1.78 | 1.65 | 0.37 | 0.82 |
| % Growth | 7.9% | 345.9% | -54.9% | – |
| EPS Diluted | 1.77 | 1.64 | 0.36 | 0.81 |
| Weighted Avg Shares Out | 10,483 | 10,664 | 10,658 | 10,609 |
| Weighted Avg Shares Out Dil | 10,563 | 10,733 | 10,735 | 10,686 |
| Supplemental Information | – | – | – | – |
| Interest Income | CA$0 | CA$0 | CA$3,827 | CA$2,962 |
| Interest Expense | CA$11,246 | CA$6,569 | CA$3,827 | CA$2,962 |
| Depreciation & Amortization | CA$33,679 | CA$27,294 | CA$26,107 | CA$26,919 |
| EBITDA | CA$68,761 | CA$56,455 | CA$36,492 | CA$42,791 |
| % Margin | 18.4% | 17.6% | 13.2% | 19.1% |