Pigeon Corporation
PIGEF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $104,171 | $94,461 | $94,921 | $93,080 |
| % Growth | 10.3% | -0.5% | 2% | – |
| Cost of Goods Sold | $52,799 | $49,008 | $50,087 | $49,008 |
| Gross Profit | $51,372 | $45,453 | $44,834 | $44,072 |
| % Margin | 49.3% | 48.1% | 47.2% | 47.3% |
| R&D Expenses | $0 | $3,654 | $3,792 | $3,603 |
| G&A Expenses | $30,524 | $27,622 | $22,229 | $20,818 |
| SG&A Expenses | $39,233 | $34,726 | $28,846 | $27,132 |
| Sales & Mktg Exp. | $8,709 | $7,104 | $6,617 | $6,314 |
| Other Operating Expenses | $0 | -$3,653 | $0 | $0 |
| Operating Expenses | $39,233 | $34,727 | $32,638 | $30,735 |
| Operating Income | $12,139 | $10,726 | $12,195 | $13,336 |
| % Margin | 11.7% | 11.4% | 12.8% | 14.3% |
| Other Income/Exp. Net | $733 | $428 | $948 | $194 |
| Pre-Tax Income | $12,872 | $11,154 | $13,143 | $13,531 |
| Tax Expense | $4,316 | $3,592 | $4,381 | $4,552 |
| Net Income | $8,371 | $7,423 | $8,581 | $8,785 |
| % Margin | 8% | 7.9% | 9% | 9.4% |
| EPS | 70 | 62.06 | 71.72 | 73.43 |
| % Growth | 12.8% | -13.5% | -2.3% | – |
| EPS Diluted | 70 | 62.06 | 71.72 | 73.43 |
| Weighted Avg Shares Out | 120 | 120 | 120 | 120 |
| Weighted Avg Shares Out Dil | 120 | 120 | 120 | 120 |
| Supplemental Information | – | – | – | – |
| Interest Income | $355 | $256 | $182 | $179 |
| Interest Expense | $75 | $98 | $94 | $79 |
| Depreciation & Amortization | $4,876 | $5,079 | $4,947 | $4,161 |
| EBITDA | $17,823 | $16,331 | $17,143 | $17,498 |
| % Margin | 17.1% | 17.3% | 18.1% | 18.8% |