Milbon Co., Ltd.
MIOFF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $51 | $48 | $45 | $42 |
| % Growth | 7.4% | 5.6% | 8.8% | – |
| Cost of Goods Sold | $19 | $18 | $16 | $14 |
| Gross Profit | $33 | $30 | $30 | $27 |
| % Margin | 63.5% | 61.8% | 65.2% | 66.1% |
| R&D Expenses | $0 | $0 | $2 | $2 |
| G&A Expenses | $20 | $19 | $17 | $15 |
| SG&A Expenses | $26 | $24 | $22 | $20 |
| Sales & Mktg Exp. | $5 | $5 | $5 | $5 |
| Other Operating Expenses | -$0 | $0 | -$2 | -$2 |
| Operating Expenses | $26 | $24 | $22 | $20 |
| Operating Income | $7 | $6 | $8 | $8 |
| % Margin | 13.3% | 11.6% | 16.7% | 18.8% |
| Other Income/Exp. Net | $0 | -$0 | $0 | -$1 |
| Pre-Tax Income | $7 | $5 | $8 | $7 |
| Tax Expense | $2 | $1 | $2 | $2 |
| Net Income | $5 | $4 | $6 | $5 |
| % Margin | 9.8% | 8.4% | 12.3% | 12.3% |
| EPS | 154.12 | 122.99 | 171.49 | 157.17 |
| % Growth | 25.3% | -28.3% | 9.1% | – |
| EPS Diluted | 154.12 | 122.99 | 171.49 | 157.17 |
| 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 | $0 | $0 | $0 | $0 |
| Depreciation & Amortization | $2 | $2 | $2 | $2 |
| EBITDA | $9 | $8 | $10 | $10 |
| % Margin | 17.8% | 16.3% | 21.3% | 23.1% |