SÜSS MicroTec SE
SESMF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $446 | $304 | $260 | $263 |
| % Growth | 46.6% | 17% | -1.3% | – |
| Cost of Goods Sold | $268 | $200 | $189 | $169 |
| Gross Profit | $178 | $104 | $110 | $94 |
| % Margin | 40% | 34.1% | 42.3% | 35.8% |
| R&D Expenses | $40 | $31 | $25 | $22 |
| G&A Expenses | $34 | $24 | $20 | $23 |
| SG&A Expenses | $62 | $46 | $41 | $48 |
| Sales & Mktg Exp. | $27 | $21 | $21 | $25 |
| Other Operating Expenses | $2 | -$1 | -$0 | $1 |
| Operating Expenses | $103 | $76 | $69 | $70 |
| Operating Income | $75 | $28 | $31 | $23 |
| % Margin | 16.8% | 9.1% | 12.1% | 8.6% |
| Other Income/Exp. Net | $3 | $2 | -$0 | -$0 |
| Pre-Tax Income | $78 | $28 | $31 | $22 |
| Tax Expense | $26 | $11 | $8 | $6 |
| Net Income | $110 | $5 | $25 | $16 |
| % Margin | 24.7% | 1.5% | 9.4% | 6.1% |
| EPS | 5.77 | 0.91 | 1.28 | 0.84 |
| % Growth | 534.1% | -28.9% | 52.4% | – |
| EPS Diluted | 2.72 | 0.91 | 1.28 | 0.84 |
| Weighted Avg Shares Out | 19 | 19 | 19 | 19 |
| Weighted Avg Shares Out Dil | 19 | 19 | 19 | 19 |
| Supplemental Information | – | – | – | – |
| Interest Income | $3 | $1 | $0 | $0 |
| Interest Expense | $0 | $0 | $0 | $0 |
| Depreciation & Amortization | $8 | $7 | $6 | $7 |
| EBITDA | $86 | $31 | $38 | $30 |
| % Margin | 19.3% | 10.2% | 14.5% | 11.2% |