Linamar Corporation
LIMAF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $10,582,022 | $9,733,532 | $7,917,911 | $6,536,574 |
| % Growth | 8.7% | 22.9% | 21.1% | – |
| Cost of Goods Sold | $9,078,009 | $8,410,685 | $6,943,101 | $5,598,922 |
| Gross Profit | $1,504,013 | $1,322,847 | $974,810 | $937,652 |
| % Margin | 14.2% | 13.6% | 12.3% | 14.3% |
| R&D Expenses | $0 | $33,029 | $32,496 | $30,151 |
| G&A Expenses | $0 | $0 | $0 | $0 |
| SG&A Expenses | $592,106 | $524,239 | $411,176 | $349,649 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $300,581 | $21,374 | -$1,443 | $804 |
| Operating Expenses | $892,687 | $575,550 | $409,733 | $349,649 |
| Operating Income | $611,326 | $794,016 | $594,831 | $601,233 |
| % Margin | 5.8% | 8.2% | 7.5% | 9.2% |
| Other Income/Exp. Net | -$135,188 | -$71,013 | -$31,743 | -$39,067 |
| Pre-Tax Income | $476,138 | $703,811 | $563,088 | $562,166 |
| Tax Expense | $217,879 | $200,757 | $136,894 | $141,608 |
| Net Income | $258,259 | $503,054 | $426,194 | $420,558 |
| % 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 | 61,522 | 61,573 | 63,878 | 65,451 |
| Weighted Avg Shares Out Dil | 61,522 | 61,573 | 63,933 | 65,568 |
| Supplemental Information | – | – | – | – |
| Interest Income | $19,886 | $25,884 | $18,916 | $21,505 |
| Interest Expense | $126,786 | $69,370 | $28,337 | $18,436 |
| Depreciation & Amortization | $605,364 | $491,522 | $440,972 | $448,754 |
| EBITDA | $1,208,288 | $1,264,703 | $1,032,397 | $1,029,356 |
| % Margin | 11.4% | 13% | 13% | 15.7% |