Lyons Bancorp Inc.
LYBC · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $102 | $85 | $69 | $65 |
| % Growth | 19.9% | 24% | 6.3% | – |
| Cost of Goods Sold | $102 | $25 | $9 | $6 |
| Gross Profit | $62 | $60 | $60 | $59 |
| % Margin | 60.8% | 70.5% | 86.6% | 91.4% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $7 | $23 | $23 | $24 |
| SG&A Expenses | $35 | $24 | $24 | $25 |
| Sales & Mktg Exp. | $1 | $1 | $1 | $1 |
| Other Operating Expenses | $0 | $14 | $14 | $15 |
| Operating Expenses | $35 | $38 | $38 | $40 |
| Operating Income | $27 | $23 | $22 | $19 |
| % Margin | 26.8% | 26.4% | 31.8% | 29.9% |
| Other Income/Exp. Net | -$7 | $0 | $0 | $0 |
| Pre-Tax Income | $20 | $23 | $22 | $19 |
| Tax Expense | $5 | $5 | $5 | $4 |
| Net Income | $15 | $17 | $17 | $16 |
| % Margin | 15.1% | 20.3% | 25% | 24% |
| EPS | 4.46 | 5 | 4.96 | 4.71 |
| % Growth | -10.8% | 0.8% | 5.3% | – |
| EPS Diluted | 4.31 | 4.9 | 4.86 | 4.62 |
| Weighted Avg Shares Out | 3 | 3 | 3 | 3 |
| Weighted Avg Shares Out Dil | 4 | 4 | 4 | 3 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $72 | $57 | $52 |
| Interest Expense | $0 | $24 | $6 | $4 |
| Depreciation & Amortization | $0 | $1 | $1 | $1 |
| EBITDA | $20 | $24 | $23 | $21 |
| % Margin | 19.6% | 28% | 33.8% | 32.1% |