Tobii Dynavox AB (publ)
TDVXF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $1,972 | $1,613 | $1,216 | $871 |
| % Growth | 22.2% | 32.6% | 39.6% | – |
| Cost of Goods Sold | $616 | $519 | $429 | $301 |
| Gross Profit | $1,356 | $1,094 | $788 | $570 |
| % Margin | 68.8% | 67.8% | 64.8% | 65.4% |
| R&D Expenses | $184 | $260 | $138 | $117 |
| G&A Expenses | $242 | $196 | $130 | $84 |
| SG&A Expenses | $952 | $781 | $581 | $396 |
| Sales & Mktg Exp. | $710 | $585 | $451 | $313 |
| Other Operating Expenses | -$8 | -$102 | $0 | $0 |
| Operating Expenses | $1,128 | $940 | $712 | $513 |
| Operating Income | $229 | $155 | $82 | $60 |
| % Margin | 11.6% | 9.6% | 6.8% | 6.9% |
| Other Income/Exp. Net | -$52 | -$36 | -$29 | -$20 |
| Pre-Tax Income | $177 | $119 | $54 | $41 |
| Tax Expense | $31 | $15 | $5 | $11 |
| Net Income | $146 | $104 | $49 | $30 |
| % Margin | 7.4% | 6.5% | 4% | 3.4% |
| EPS | 1.39 | 0.98 | 0.46 | 0.3 |
| % Growth | 41.8% | 113% | 53.3% | – |
| EPS Diluted | 1.37 | 0.98 | 0.46 | 0.3 |
| Weighted Avg Shares Out | 105 | 106 | 105 | 100 |
| Weighted Avg Shares Out Dil | 105 | 107 | 105 | 100 |
| Supplemental Information | – | – | – | – |
| Interest Income | $2 | $1 | $1 | $0 |
| Interest Expense | $48 | $39 | $22 | $19 |
| Depreciation & Amortization | $200 | $162 | $43 | $32 |
| EBITDA | $428 | $317 | $118 | $92 |
| % Margin | 21.7% | 19.6% | 9.7% | 10.5% |