Private Bancorp of America, Inc.
PBAM · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $161,238 | $101,083 | $91,572 | $74,703 |
| % Growth | 59.5% | 10.4% | 22.6% | – |
| Cost of Goods Sold | $161,238 | -$29,501 | $8,386 | $7,287 |
| Gross Profit | $104,206 | $130,584 | $83,186 | $67,416 |
| % Margin | 64.6% | 129.2% | 90.8% | 90.2% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $11,588 | $8,579 | $39,560 | $30,561 |
| SG&A Expenses | $51,916 | $42,779 | $39,876 | $30,861 |
| Sales & Mktg Exp. | $413 | $355 | $316 | $300 |
| Other Operating Expenses | $0 | $0 | $8,368 | $6,692 |
| Operating Expenses | $51,916 | $42,779 | $48,244 | $37,553 |
| Operating Income | $52,290 | $58,304 | $34,942 | $29,863 |
| % Margin | 32.4% | 57.7% | 38.2% | 40% |
| Other Income/Exp. Net | -$1,760 | -$887 | $0 | $0 |
| Pre-Tax Income | $50,530 | $57,417 | $34,942 | $29,863 |
| Tax Expense | $14,708 | $16,561 | $10,233 | $8,834 |
| Net Income | $35,541 | $40,563 | $24,709 | $21,030 |
| % Margin | 22% | 40.1% | 27% | 28.2% |
| EPS | 6.24 | 7.18 | 4.41 | 3.75 |
| % Growth | -13.1% | 62.8% | 17.6% | – |
| EPS Diluted | 6.15 | 7.11 | 4.34 | 3.69 |
| Weighted Avg Shares Out | 5,698 | 5,647 | 5,555 | 5,536 |
| Weighted Avg Shares Out Dil | 5,782 | 5,705 | 5,652 | 5,617 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $84,162 | $63,092 |
| Interest Expense | $0 | $4,754 | $6,208 | $4,574 |
| Depreciation & Amortization | $0 | -$58,304 | $915 | $916 |
| EBITDA | $50,530 | -$1,180 | $35,829 | $30,779 |
| % Margin | 31.3% | -1.2% | 39.1% | 41.2% |