Minerva S.A.
MRVSY · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $34,069 | $26,892 | $30,978 | $26,965 |
| % Growth | 26.7% | -13.2% | 14.9% | – |
| Cost of Goods Sold | $27,066 | $21,378 | $25,240 | $22,320 |
| Gross Profit | $7,003 | $5,514 | $5,737 | $4,645 |
| % Margin | 20.6% | 20.5% | 18.5% | 17.2% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $1,855 | $1,327 | $1,026 | $858 |
| SG&A Expenses | $4,637 | $3,484 | $3,360 | $2,624 |
| Sales & Mktg Exp. | $2,782 | $2,157 | $2,334 | $1,767 |
| Other Operating Expenses | -$95 | -$20 | -$46 | -$15 |
| Operating Expenses | $4,542 | $3,463 | $3,314 | $2,610 |
| Operating Income | $2,462 | $2,050 | $2,425 | $1,524 |
| % Margin | 7.2% | 7.6% | 7.8% | 5.7% |
| Other Income/Exp. Net | -$3,966 | -$1,689 | -$2,035 | -$939 |
| Pre-Tax Income | -$1,505 | $341 | $388 | $586 |
| Tax Expense | $59 | -$54 | -$267 | -$13 |
| Net Income | -$1,559 | $421 | $653 | $599 |
| % Margin | -4.6% | 1.6% | 2.1% | 2.2% |
| EPS | -10.6 | 2.88 | 4.48 | 4.12 |
| % Growth | -468.1% | -35.7% | 8.7% | – |
| EPS Diluted | -10.6 | 2.56 | 4.48 | 4.12 |
| Weighted Avg Shares Out | 147 | 147 | 146 | 146 |
| Weighted Avg Shares Out Dil | 147 | 147 | 146 | 146 |
| Supplemental Information | – | – | – | – |
| Interest Income | $1,227 | $0 | $185 | $75 |
| Interest Expense | $3,038 | $1,244 | $1,221 | $1,014 |
| Depreciation & Amortization | $669 | $476 | $415 | $347 |
| EBITDA | $2,201 | $2,485 | $2,024 | $1,946 |
| % Margin | 6.5% | 9.2% | 6.5% | 7.2% |