SÜSS MicroTec SE
SESMF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $446,147 | $304,262 | $259,968 | $263,438 |
| % Growth | 46.6% | 17% | -1.3% | – |
| Cost of Goods Sold | $267,799 | $200,370 | $189,068 | $169,248 |
| Gross Profit | $178,348 | $103,892 | $110,069 | $94,190 |
| % Margin | 40% | 34.1% | 42.3% | 35.8% |
| R&D Expenses | $40,057 | $31,309 | $25,008 | $22,054 |
| G&A Expenses | $34,018 | $24,197 | $19,555 | $22,935 |
| SG&A Expenses | $61,514 | $45,571 | $40,654 | $47,836 |
| Sales & Mktg Exp. | $27,496 | $21,374 | $21,099 | $24,901 |
| Other Operating Expenses | $1,648 | -$774 | -$35 | $863 |
| Operating Expenses | $103,219 | $76,208 | $69,154 | $70,340 |
| Operating Income | $75,129 | $27,786 | $31,468 | $22,553 |
| % Margin | 16.8% | 9.1% | 12.1% | 8.6% |
| Other Income/Exp. Net | $2,750 | $1,938 | -$259 | -$457 |
| Pre-Tax Income | $77,879 | $28,323 | $31,209 | $22,096 |
| Tax Expense | $25,821 | $10,988 | $7,985 | $6,081 |
| Net Income | $110,343 | $4,697 | $24,524 | $16,015 |
| % 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 | 19,116 | 19,116 | 19,116 | 19,116 |
| Weighted Avg Shares Out Dil | 19,116 | 19,116 | 19,116 | 19,116 |
| Supplemental Information | – | – | – | – |
| Interest Income | $3,329 | $955 | $267 | $9 |
| Interest Expense | $482 | $316 | $475 | $404 |
| Depreciation & Amortization | $7,821 | $6,865 | $5,913 | $7,051 |
| EBITDA | $86,094 | $31,067 | $37,597 | $29,551 |
| % Margin | 19.3% | 10.2% | 14.5% | 11.2% |