Tryg A/S
TGVSF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $40,255 | $40,213 | $33,909 | $23,905 |
| % Growth | 0.1% | 18.6% | 41.8% | – |
| Cost of Goods Sold | $3,531 | $3,367 | $421 | $223 |
| Gross Profit | $36,724 | $36,846 | $33,488 | $23,682 |
| % Margin | 91.2% | 91.6% | 98.8% | 99.1% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $0 | $0 | $0 | $0 |
| SG&A Expenses | $0 | $0 | $0 | $0 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $30,419 | $31,820 | $30,439 | $19,729 |
| Operating Expenses | $30,419 | $31,820 | $30,439 | $19,729 |
| Operating Income | $6,305 | $5,026 | $3,049 | $3,953 |
| % Margin | 15.7% | 12.5% | 9% | 16.5% |
| Other Income/Exp. Net | -$2 | $3 | $2 | $2 |
| Pre-Tax Income | $6,303 | $5,029 | $3,051 | $3,955 |
| Tax Expense | $1,488 | $1,178 | $804 | $795 |
| Net Income | $4,742 | $3,794 | $2,247 | $3,158 |
| % Margin | 11.8% | 9.4% | 6.6% | 13.2% |
| EPS | 7.71 | 5.99 | 3.47 | 9.72 |
| % Growth | 28.7% | 72.6% | -64.3% | – |
| EPS Diluted | 7.7 | 6.08 | 3.47 | 9.72 |
| Weighted Avg Shares Out | 615 | 634 | 647 | 325 |
| Weighted Avg Shares Out Dil | 616 | 625 | 647 | 325 |
| Supplemental Information | – | – | – | – |
| Interest Income | $1,241 | $1,279 | $763 | $356 |
| Interest Expense | $1,125 | $1,285 | $776 | $91 |
| Depreciation & Amortization | $934 | $968 | $786 | $243 |
| EBITDA | $8,362 | $7,282 | $4,613 | $4,289 |
| % Margin | 20.8% | 18.1% | 13.6% | 17.9% |