NuVista Energy Ltd.
NUVSF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $1,215,234 | $1,262,865 | $1,745,975 | $885,290 |
| % Growth | -3.8% | -27.7% | 97.2% | – |
| Cost of Goods Sold | $427,083 | $458,508 | $409,794 | $65,961 |
| Gross Profit | $788,151 | $804,357 | $1,336,181 | $819,329 |
| % Margin | 64.9% | 63.7% | 76.5% | 92.5% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $39,526 | $27,566 | $35,394 | $133,537 |
| SG&A Expenses | $39,526 | $33,177 | $35,394 | $133,537 |
| Sales & Mktg Exp. | $0 | $5,611 | $0 | $0 |
| Other Operating Expenses | $503,225 | $0 | $7,186 | $0 |
| Operating Expenses | $542,751 | $33,177 | $462,374 | $348,184 |
| Operating Income | $245,400 | $771,180 | $880,637 | $471,145 |
| % Margin | 20.2% | 61.1% | 50.4% | 53.2% |
| Other Income/Exp. Net | $151,777 | -$294,947 | -$59,416 | -$125,015 |
| Pre-Tax Income | $397,177 | $476,233 | $814,391 | $344,882 |
| Tax Expense | $91,459 | $108,555 | $183,346 | $80,210 |
| Net Income | $305,718 | $367,678 | $631,045 | $264,672 |
| % Margin | 25.2% | 29.1% | 36.1% | 29.9% |
| EPS | 1.48 | 1.65 | 2.78 | 1.17 |
| % Growth | -10.3% | -40.6% | 137.6% | – |
| EPS Diluted | 1.46 | 1.65 | 2.67 | 1.14 |
| Weighted Avg Shares Out | 206,020 | 222,835 | 226,733 | 226,288 |
| Weighted Avg Shares Out Dil | 208,902 | 222,359 | 236,094 | 233,050 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $7,186 | $1,248 |
| Interest Expense | $36,342 | $39,035 | $39,398 | $48,086 |
| Depreciation & Amortization | $296,273 | $254,462 | $214,182 | $166,253 |
| EBITDA | $729,792 | $767,126 | $1,064,909 | $393,830 |
| % Margin | 60.1% | 60.7% | 61% | 44.5% |