Vow ASA
SSHPF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $1,018,200 | $918,500 | $782,800 | $454,100 |
| % Growth | 10.9% | 17.3% | 72.4% | – |
| Cost of Goods Sold | $721,700 | $686,400 | $487,200 | $282,500 |
| Gross Profit | $296,500 | $232,100 | $295,600 | $171,600 |
| % Margin | 29.1% | 25.3% | 37.8% | 37.8% |
| R&D Expenses | $0 | $117,000 | $8,800 | $6,700 |
| G&A Expenses | $19,100 | $60,200 | $47,600 | $20,700 |
| SG&A Expenses | $22,600 | $60,200 | $47,600 | $20,700 |
| Sales & Mktg Exp. | $3,500 | $0 | $0 | $0 |
| Other Operating Expenses | $283,700 | $161,800 | $0 | $0 |
| Operating Expenses | $306,300 | $339,000 | $235,000 | $154,200 |
| Operating Income | -$9,800 | -$106,900 | $53,300 | $7,100 |
| % Margin | -1% | -11.6% | 6.8% | 1.6% |
| Other Income/Exp. Net | -$125,600 | -$51,300 | -$31,000 | $315,200 |
| Pre-Tax Income | -$135,400 | -$158,200 | $22,300 | $322,300 |
| Tax Expense | -$3,400 | -$6,000 | $7,900 | -$1,000 |
| Net Income | -$132,400 | -$155,200 | $14,300 | $323,300 |
| % Margin | -13% | -16.9% | 1.8% | 71.2% |
| EPS | -1.1 | -1.36 | 0.13 | 2.86 |
| % Growth | 19.1% | -1,146.2% | -95.5% | – |
| EPS Diluted | -1.1 | -1.33 | 0.12 | 2.8 |
| Weighted Avg Shares Out | 113,841 | 113,841 | 113,923 | 113,239 |
| Weighted Avg Shares Out Dil | 113,841 | 116,746 | 119,167 | 115,464 |
| Supplemental Information | – | – | – | – |
| Interest Income | $800 | $2,300 | $200 | $100 |
| Interest Expense | $63,600 | $45,500 | $17,600 | $11,300 |
| Depreciation & Amortization | $58,100 | $52,200 | $32,200 | $24,300 |
| EBITDA | $28,100 | -$60,500 | $72,100 | $357,900 |
| % Margin | 2.8% | -6.6% | 9.2% | 78.8% |