Tobii Dynavox AB (publ)
TDVXF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $1,972,100 | $1,613,300 | $1,216,300 | $871,200 |
| % Growth | 22.2% | 32.6% | 39.6% | – |
| Cost of Goods Sold | $615,900 | $518,900 | $428,500 | $301,000 |
| Gross Profit | $1,356,200 | $1,094,400 | $787,800 | $570,200 |
| % Margin | 68.8% | 67.8% | 64.8% | 65.4% |
| R&D Expenses | $183,900 | $260,400 | $138,400 | $117,300 |
| G&A Expenses | $241,900 | $196,400 | $129,900 | $83,600 |
| SG&A Expenses | $951,700 | $781,200 | $580,700 | $396,300 |
| Sales & Mktg Exp. | $709,800 | $584,800 | $450,800 | $312,700 |
| Other Operating Expenses | -$7,900 | -$102,000 | $0 | $0 |
| Operating Expenses | $1,127,700 | $939,600 | $711,500 | $512,700 |
| Operating Income | $228,500 | $154,800 | $82,300 | $60,000 |
| % Margin | 11.6% | 9.6% | 6.8% | 6.9% |
| Other Income/Exp. Net | -$51,500 | -$35,800 | -$28,600 | -$19,500 |
| Pre-Tax Income | $177,000 | $119,000 | $53,700 | $40,500 |
| Tax Expense | $31,000 | $15,000 | $5,100 | $10,700 |
| Net Income | $146,000 | $104,100 | $48,600 | $29,800 |
| % 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 | 104,900 | 106,224 | 104,851 | 100,492 |
| Weighted Avg Shares Out Dil | 105,400 | 106,555 | 105,390 | 100,492 |
| Supplemental Information | – | – | – | – |
| Interest Income | $1,700 | $1,300 | $1,000 | $300 |
| Interest Expense | $48,200 | $39,400 | $21,700 | $19,400 |
| Depreciation & Amortization | $200,000 | $162,000 | $43,300 | $31,900 |
| EBITDA | $428,000 | $317,000 | $118,100 | $91,800 |
| % Margin | 21.7% | 19.6% | 9.7% | 10.5% |