Loomis AB (publ)
LOIMF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $30 | $29 | $25 | $20 |
| % Growth | 6% | 13.4% | 28.4% | – |
| Cost of Goods Sold | $22 | $21 | $19 | $14 |
| Gross Profit | $8 | $7 | $7 | $5 |
| % Margin | 27.7% | 25.4% | 26.8% | 27.2% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $5 | $4 | $4 | $3 |
| SG&A Expenses | $5 | $4 | $4 | $3 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $0 | $0 | $0 | $0 |
| Operating Expenses | $5 | $5 | $4 | $4 |
| Operating Income | $3 | $3 | $3 | $2 |
| % Margin | 10% | 9.6% | 10% | 8.8% |
| Other Income/Exp. Net | -$1 | -$1 | -$0 | -$0 |
| Pre-Tax Income | $2 | $2 | $2 | $2 |
| Tax Expense | $1 | $1 | $1 | $0 |
| Net Income | $2 | $1 | $2 | $1 |
| % Margin | 5.4% | 5.2% | 6.3% | 5.6% |
| EPS | 23.51 | 20.96 | 21.93 | 14.73 |
| % Growth | 12.2% | -4.4% | 48.9% | – |
| EPS Diluted | 23.45 | 20.95 | 21.92 | 14.73 |
| Weighted Avg Shares Out | 0 | 0 | 0 | 0 |
| Weighted Avg Shares Out Dil | 0 | 0 | 0 | 0 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $1 | $1 | $0 | $0 |
| Depreciation & Amortization | $3 | $2 | $2 | $2 |
| EBITDA | $6 | $5 | $5 | $4 |
| % Margin | 20.4% | 16.3% | 19.1% | 19.1% |