Karelia Tobacco Company Inc.
KCIGF · OTC
12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | |
|---|---|---|---|---|
| Revenue | $1,265,734 | $1,184,182 | $211,034 | $215,699 |
| % Growth | 6.9% | 461.1% | -2.2% | – |
| Cost of Goods Sold | $1,135,432 | $1,060,792 | $99,946 | $107,406 |
| Gross Profit | $130,302 | $123,390 | $111,088 | $108,293 |
| % Margin | 10.3% | 10.4% | 52.6% | 50.2% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $9,416 | $8,422 | $10,655 | $8,663 |
| SG&A Expenses | $30,606 | $27,172 | $29,850 | $30,896 |
| Sales & Mktg Exp. | $21,190 | $18,750 | $19,195 | $22,233 |
| Other Operating Expenses | $0 | $0 | $0 | $0 |
| Operating Expenses | $24,105 | $11,225 | $38,020 | $24,143 |
| Operating Income | $102,819 | $99,463 | $84,414 | $80,571 |
| % Margin | 8.1% | 8.4% | 40% | 37.4% |
| Other Income/Exp. Net | $8,354 | $15,090 | -$11,409 | $7,156 |
| Pre-Tax Income | $111,173 | $114,553 | $73,005 | $87,727 |
| Tax Expense | $25,811 | $26,877 | $18,349 | $20,323 |
| Net Income | $85,364 | $87,690 | $54,660 | $67,408 |
| % 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 | 2,760 | 2,760 | 2,760 | 2,760 |
| Weighted Avg Shares Out Dil | 2,760 | 2,760 | 2,760 | 2,760 |
| Supplemental Information | – | – | – | – |
| Interest Income | $4,976 | $2,388 | $63 | $3,577 |
| Interest Expense | $0 | $0 | $0 | $0 |
| Depreciation & Amortization | $7,037 | $7,144 | $6,925 | $6,115 |
| EBITDA | $109,856 | $106,607 | $91,339 | $86,686 |
| % Margin | 8.7% | 9% | 43.3% | 40.2% |