Scandinavian Tobacco Group A/S
STBGY · 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 | $2,258 | $2,121 | $1,126 | $1,053 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $408 | $0 | $1,263 | $1,222 |
| Operating Expenses | $2,666 | $2,121 | $2,390 | $2,275 |
| Operating Income | $1,613 | $1,719 | $1,936 | $1,926 |
| % Margin | 17.5% | 19.7% | 22.1% | 23.4% |
| Other Income/Exp. Net | -$393 | -$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 | 5.73 | 6.83 | 8.15 | 7.3 |
| % Growth | -16.1% | -16.2% | 11.6% | – |
| EPS Diluted | 5.72 | 6.82 | 8.13 | 7.27 |
| Weighted Avg Shares Out | 164 | 173 | 181 | 191 |
| Weighted Avg Shares Out Dil | 164 | 173 | 182 | 191 |
| 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% |