Stillfront Group AB (publ)
STLFF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $6,756 | $7,009 | $7,058 | $5,455 |
| % Growth | -3.6% | -0.7% | 29.4% | – |
| Cost of Goods Sold | $2,923 | $2,836 | -$609 | -$462 |
| Gross Profit | $3,833 | $4,173 | $7,667 | $5,917 |
| % Margin | 56.7% | 59.5% | 108.6% | 108.5% |
| R&D Expenses | $0 | $0 | $645 | $260 |
| G&A Expenses | $0 | $1,663 | $0 | $3,016 |
| SG&A Expenses | $0 | $3,537 | $5,136 | $3,016 |
| Sales & Mktg Exp. | $0 | $1,874 | $0 | $0 |
| Other Operating Expenses | $10,288 | $0 | $0 | $0 |
| Operating Expenses | $10,288 | $3,419 | $6,827 | $4,885 |
| Operating Income | -$6,455 | $754 | -$6,845 | $1,034 |
| % Margin | -95.5% | 10.8% | -97% | 19% |
| Other Income/Exp. Net | -$896 | -$599 | -$263 | -$232 |
| Pre-Tax Income | -$7,351 | $155 | $752 | $793 |
| Tax Expense | $27 | $143 | $206 | $197 |
| Net Income | -$7,378 | $7 | $559 | $590 |
| % Margin | -109.2% | 0.1% | 7.9% | 10.8% |
| EPS | -14.36 | 0.01 | 1.16 | 1.43 |
| % Growth | -143,700% | -99.1% | -18.9% | – |
| EPS Diluted | -14.36 | 0.014 | 1.16 | 1.43 |
| Weighted Avg Shares Out | 514 | 511 | 484 | 412 |
| Weighted Avg Shares Out Dil | 514 | 512 | 484 | 413 |
| Supplemental Information | – | – | – | – |
| Interest Income | -$14 | $74 | $8 | $7 |
| Interest Expense | $432 | $501 | $240 | $247 |
| Depreciation & Amortization | $1,543 | $1,659 | $1,050 | $726 |
| EBITDA | -$5,376 | $2,242 | $2,801 | $1,939 |
| % Margin | -79.6% | 32% | 39.7% | 35.5% |