Scandinavian Tobacco Group A/S
SNDVF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $9,202 | $8,731 | $8,762 | $8,233 |
| % Growth | 5.4% | -0.4% | 6.4% | – |
| Cost of Goods Sold | $4,924 | $4,527 | $4,455 | $4,120 |
| Gross Profit | $4,278 | $4,204 | $4,307 | $4,113 |
| % Margin | 46.5% | 48.2% | 49.2% | 50% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $0 | $0 | $1,126 | $1,053 |
| SG&A Expenses | $0 | $2,121 | $1,126 | $1,053 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $4,278 | $0 | $1,263 | $1,222 |
| Operating Expenses | $4,278 | $2,121 | $2,390 | $2,275 |
| Operating Income | $2,021 | $1,719 | $1,936 | $1,926 |
| % Margin | 22% | 19.7% | 22.1% | 23.4% |
| Other Income/Exp. Net | $1,219 | -$228 | -$407 | -$426 |
| Pre-Tax Income | $1,219 | $1,491 | $1,857 | $1,769 |
| Tax Expense | $280 | $308 | $380 | $378 |
| Net Income | $940 | $1,182 | $1,476 | $1,391 |
| % Margin | 10.2% | 13.5% | 16.8% | 16.9% |
| EPS | 11.45 | 13.65 | 16.3 | 14.59 |
| % Growth | -16.1% | -16.3% | 11.7% | – |
| EPS Diluted | 11.44 | 13.64 | 16.25 | 14.53 |
| Weighted Avg Shares Out | 82 | 87 | 91 | 95 |
| Weighted Avg Shares Out Dil | 82 | 87 | 91 | 96 |
| Supplemental Information | – | – | – | – |
| Interest Income | $3 | $4 | $2 | $1 |
| Interest Expense | $211 | $184 | $115 | $100 |
| Depreciation & Amortization | $420 | $375 | $352 | $359 |
| EBITDA | $1,850 | $2,020 | $2,298 | $2,193 |
| % Margin | 20.1% | 23.1% | 26.2% | 26.6% |