Kemira Oyj
KOYJF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $2,948,100 | $3,386,800 | $3,569,600 | $2,674,400 |
| % Growth | -13% | -5.1% | 33.5% | – |
| Cost of Goods Sold | $1,427,600 | $2,849,300 | $2,033,000 | $1,440,100 |
| Gross Profit | $1,520,500 | $537,500 | $1,536,600 | $1,234,300 |
| % Margin | 51.6% | 15.9% | 43% | 46.2% |
| R&D Expenses | $0 | $34,800 | $33,400 | $28,800 |
| G&A Expenses | $0 | -$213,900 | $0 | $307,900 |
| SG&A Expenses | $204,100 | $3,000 | $235,400 | $496,200 |
| Sales & Mktg Exp. | $204,100 | $216,900 | $235,400 | $188,300 |
| Other Operating Expenses | $953,200 | $163,300 | $600 | $500 |
| Operating Expenses | $1,157,300 | $201,100 | $1,199,800 | $1,064,400 |
| Operating Income | $363,200 | $336,400 | $347,600 | $170,100 |
| % Margin | 12.3% | 9.9% | 9.7% | 6.4% |
| Other Income/Exp. Net | -$26,900 | -$44,400 | -$39,400 | -$26,800 |
| Pre-Tax Income | $336,300 | $292,000 | $308,200 | $143,300 |
| Tax Expense | $73,600 | $80,700 | $68,500 | $28,200 |
| Net Income | $249,400 | $199,100 | $231,700 | $108,100 |
| % Margin | 8.5% | 5.9% | 6.5% | 4% |
| EPS | 1.62 | 1.28 | 1.51 | 0.71 |
| % Growth | 26.6% | -15.2% | 112.7% | – |
| EPS Diluted | 1.61 | 1.28 | 1.5 | 0.7 |
| Weighted Avg Shares Out | 154,000 | 155,547 | 153,320 | 153,092 |
| Weighted Avg Shares Out Dil | 155,200 | 155,051 | 154,261 | 153,785 |
| Supplemental Information | – | – | – | – |
| Interest Income | $13,600 | $8,200 | $4,600 | $6,800 |
| Interest Expense | $38,400 | $44,900 | $37,200 | $29,200 |
| Depreciation & Amortization | $186,800 | $203,600 | $210,300 | $203,100 |
| EBITDA | $561,500 | $540,000 | $555,700 | $375,600 |
| % Margin | 19% | 15.9% | 15.6% | 14% |