Orion Oyj
ORINY · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $1,542 | $1,190 | $1,341 | $1,041 |
| % Growth | 29.6% | -11.3% | 28.8% | – |
| Cost of Goods Sold | $596 | $532 | $492 | $448 |
| Gross Profit | $946 | $658 | $849 | $594 |
| % Margin | 61.4% | 55.3% | 63.3% | 57% |
| R&D Expenses | $180 | $127 | $136 | $118 |
| G&A Expenses | $82 | $75 | $69 | $48 |
| SG&A Expenses | $360 | $300 | $279 | $239 |
| Sales & Mktg Exp. | $278 | $225 | $210 | $191 |
| Other Operating Expenses | -$10 | -$44 | -$2 | -$1 |
| Operating Expenses | $530 | $383 | $413 | $356 |
| Operating Income | $417 | $275 | $440 | $243 |
| % Margin | 27% | 23.1% | 32.8% | 23.4% |
| Other Income/Exp. Net | -$4 | -$3 | $1 | -$1 |
| Pre-Tax Income | $413 | $272 | $440 | $242 |
| Tax Expense | $83 | $55 | $91 | $49 |
| Net Income | $330 | $217 | $350 | $194 |
| % Margin | 21.4% | 18.2% | 26.1% | 18.6% |
| EPS | 1.18 | 0.77 | 1.25 | 0.69 |
| % Growth | 53.2% | -38.4% | 81.2% | – |
| EPS Diluted | 1.18 | 0.77 | 1.25 | 0.69 |
| Weighted Avg Shares Out | 281 | 281 | 281 | 281 |
| Weighted Avg Shares Out Dil | 281 | 281 | 281 | 281 |
| Supplemental Information | – | – | – | – |
| Interest Income | $4 | $2 | $1 | $0 |
| Interest Expense | $8 | $5 | $2 | $1 |
| Depreciation & Amortization | $93 | $52 | $48 | $45 |
| EBITDA | $514 | $329 | $489 | $289 |
| % Margin | 33.3% | 27.6% | 36.5% | 27.8% |