Karelia Tobacco Company Inc.
KCIGF · OTC
12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | |
|---|---|---|---|---|
| Revenue | $1,266 | $1,184 | $211 | $216 |
| % Growth | 6.9% | 461.1% | -2.2% | – |
| Cost of Goods Sold | $1,135 | $1,061 | $100 | $107 |
| Gross Profit | $130 | $123 | $111 | $108 |
| % Margin | 10.3% | 10.4% | 52.6% | 50.2% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $9 | $8 | $11 | $9 |
| SG&A Expenses | $31 | $27 | $30 | $31 |
| Sales & Mktg Exp. | $21 | $19 | $19 | $22 |
| Other Operating Expenses | $0 | $0 | $0 | $0 |
| Operating Expenses | $24 | $11 | $38 | $24 |
| Operating Income | $103 | $99 | $84 | $81 |
| % Margin | 8.1% | 8.4% | 40% | 37.4% |
| Other Income/Exp. Net | $8 | $15 | -$11 | $7 |
| Pre-Tax Income | $111 | $115 | $73 | $88 |
| Tax Expense | $26 | $27 | $18 | $20 |
| Net Income | $85 | $88 | $55 | $67 |
| % Margin | 6.7% | 7.4% | 25.9% | 31.3% |
| EPS | 30.93 | 31.77 | 19.8 | 24.42 |
| % Growth | -2.6% | 60.5% | -18.9% | – |
| EPS Diluted | 30.93 | 31.77 | 19.8 | 24.42 |
| Weighted Avg Shares Out | 3 | 3 | 3 | 3 |
| Weighted Avg Shares Out Dil | 3 | 3 | 3 | 3 |
| Supplemental Information | – | – | – | – |
| Interest Income | $5 | $2 | $0 | $4 |
| Interest Expense | $0 | $0 | $0 | $0 |
| Depreciation & Amortization | $7 | $7 | $7 | $6 |
| EBITDA | $110 | $107 | $91 | $87 |
| % Margin | 8.7% | 9% | 43.3% | 40.2% |