Linamar Corporation
LIMAF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $10,582 | $9,734 | $7,918 | $6,537 |
| % Growth | 8.7% | 22.9% | 21.1% | – |
| Cost of Goods Sold | $9,078 | $8,411 | $6,943 | $5,599 |
| Gross Profit | $1,504 | $1,323 | $975 | $938 |
| % Margin | 14.2% | 13.6% | 12.3% | 14.3% |
| R&D Expenses | $0 | $33 | $32 | $30 |
| G&A Expenses | $0 | $0 | $0 | $0 |
| SG&A Expenses | $592 | $524 | $411 | $350 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $301 | $21 | -$1 | $1 |
| Operating Expenses | $893 | $576 | $410 | $350 |
| Operating Income | $611 | $794 | $595 | $601 |
| % Margin | 5.8% | 8.2% | 7.5% | 9.2% |
| Other Income/Exp. Net | -$135 | -$71 | -$32 | -$39 |
| Pre-Tax Income | $476 | $704 | $563 | $562 |
| Tax Expense | $218 | $201 | $137 | $142 |
| Net Income | $258 | $503 | $426 | $421 |
| % Margin | 2.4% | 5.2% | 5.4% | 6.4% |
| EPS | 4.2 | 8.17 | 6.67 | 6.43 |
| % Growth | -48.6% | 22.5% | 3.7% | – |
| EPS Diluted | 4.2 | 8.17 | 6.67 | 6.41 |
| Weighted Avg Shares Out | 62 | 62 | 64 | 65 |
| Weighted Avg Shares Out Dil | 62 | 62 | 64 | 66 |
| Supplemental Information | – | – | – | – |
| Interest Income | $20 | $26 | $19 | $22 |
| Interest Expense | $127 | $69 | $28 | $18 |
| Depreciation & Amortization | $605 | $492 | $441 | $449 |
| EBITDA | $1,208 | $1,265 | $1,032 | $1,029 |
| % Margin | 11.4% | 13% | 13% | 15.7% |