Scandinavian Tobacco Group A/S
STBGY · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $9,202,010 | $8,730,900 | $8,762,200 | $8,232,700 |
| % Growth | 5.4% | -0.4% | 6.4% | – |
| Cost of Goods Sold | $4,923,600 | $4,526,800 | $4,454,900 | $4,119,600 |
| Gross Profit | $4,278,410 | $4,204,100 | $4,307,300 | $4,113,100 |
| % Margin | 46.5% | 48.2% | 49.2% | 50% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $0 | $0 | $1,126,400 | $1,052,900 |
| SG&A Expenses | $2,257,900 | $2,120,800 | $1,126,400 | $1,052,900 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $407,800 | $0 | $1,263,200 | $1,222,300 |
| Operating Expenses | $2,665,700 | $2,120,800 | $2,389,600 | $2,275,200 |
| Operating Income | $1,612,710 | $1,718,800 | $1,936,100 | $1,925,900 |
| % Margin | 17.5% | 19.7% | 22.1% | 23.4% |
| Other Income/Exp. Net | -$393,410 | -$228,000 | -$406,600 | -$425,800 |
| Pre-Tax Income | $1,219,300 | $1,490,800 | $1,856,500 | $1,768,500 |
| Tax Expense | $279,600 | $308,400 | $380,200 | $377,900 |
| Net Income | $939,700 | $1,182,400 | $1,476,300 | $1,390,600 |
| % 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 | 164,124 | 173,202 | 181,132 | 190,604 |
| Weighted Avg Shares Out Dil | 164,324 | 173,336 | 181,702 | 191,378 |
| Supplemental Information | – | – | – | – |
| Interest Income | $3,100 | $4,200 | $1,700 | $600 |
| Interest Expense | $210,800 | $184,200 | $114,900 | $100,300 |
| Depreciation & Amortization | $419,800 | $374,700 | $352,200 | $359,200 |
| EBITDA | $1,849,900 | $2,020,300 | $2,297,700 | $2,193,400 |
| % Margin | 20.1% | 23.1% | 26.2% | 26.6% |