Scout24 SE
SCOTF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $566 | $532 | $476 | $416 |
| % Growth | 6.5% | 11.7% | 14.6% | – |
| Cost of Goods Sold | -$1 | $114 | -$7 | -$8 |
| Gross Profit | $568 | $418 | $454 | $397 |
| % Margin | 100.2% | 78.5% | 95.4% | 95.6% |
| R&D Expenses | $43 | $35 | $41 | $30 |
| G&A Expenses | $7 | $6 | $5 | $8 |
| SG&A Expenses | $51 | $54 | $56 | $44 |
| Sales & Mktg Exp. | $45 | $48 | $51 | $36 |
| Other Operating Expenses | $219 | $15 | $160 | $122 |
| Operating Expenses | $313 | $105 | $257 | $196 |
| Operating Income | $254 | $313 | $255 | $233 |
| % Margin | 44.9% | 58.8% | 53.6% | 56.1% |
| Other Income/Exp. Net | -$16 | -$70 | -$81 | -$100 |
| Pre-Tax Income | $238 | $243 | $174 | $133 |
| Tax Expense | $76 | $64 | $51 | $42 |
| Net Income | $162 | $179 | $124 | $90 |
| % Margin | 28.6% | 33.6% | 25.9% | 21.8% |
| EPS | 2.22 | 2.43 | 1.59 | 1.03 |
| % Growth | -8.6% | 52.8% | 54.4% | – |
| EPS Diluted | 2.22 | 2.43 | 1.59 | 1.03 |
| Weighted Avg Shares Out | 73 | 74 | 78 | 88 |
| Weighted Avg Shares Out Dil | 73 | 74 | 78 | 88 |
| Supplemental Information | – | – | – | – |
| Interest Income | $1 | $0 | $1 | $6 |
| Interest Expense | $5 | $5 | $5 | $13 |
| Depreciation & Amortization | $47 | $36 | $42 | $63 |
| EBITDA | $290 | $284 | $222 | $209 |
| % Margin | 51.2% | 53.5% | 46.6% | 50.2% |