BOE Varitronix Limited
VARXF · OTC
6/30/2025 | 12/31/2024 | 6/30/2024 | 12/31/2023 | |
|---|---|---|---|---|
| Revenue | $6,671 | $7,291 | $6,157 | $5,550 |
| % Growth | -8.5% | 18.4% | 10.9% | – |
| Cost of Goods Sold | $5,488 | $6,088 | $5,130 | $5,034 |
| Gross Profit | $1,182 | $1,203 | $1,028 | $516 |
| % Margin | 17.7% | 16.5% | 16.7% | 9.3% |
| R&D Expenses | $0 | $284 | $0 | $125 |
| G&A Expenses | $0 | $0 | $0 | $0 |
| SG&A Expenses | $669 | $589 | $538 | $276 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $312 | $86 | $296 | -$160 |
| Operating Expenses | $981 | $959 | $834 | $241 |
| Operating Income | $201 | $244 | $194 | $276 |
| % Margin | 3% | 3.3% | 3.1% | 5% |
| Other Income/Exp. Net | -$6 | -$7 | -$9 | $44 |
| Pre-Tax Income | $196 | $237 | $185 | $319 |
| Tax Expense | $26 | $11 | $10 | $40 |
| Net Income | $180 | $219 | $172 | $273 |
| % Margin | 2.7% | 3% | 2.8% | 4.9% |
| EPS | 0.22 | 0.28 | 0.22 | 0.34 |
| % Growth | -21.4% | 27.3% | -35.3% | – |
| EPS Diluted | 0.22 | 0.28 | 0.22 | 0.34 |
| Weighted Avg Shares Out | 790 | 792 | 789 | 792 |
| Weighted Avg Shares Out Dil | 790 | 792 | 789 | 792 |
| Supplemental Information | – | – | – | – |
| Interest Income | $46 | $51 | $50 | $45 |
| Interest Expense | $0 | $0 | $0 | $12 |
| Depreciation & Amortization | $137 | $324 | $121 | $118 |
| EBITDA | $238 | $492 | $241 | $449 |
| % Margin | 3.6% | 6.7% | 3.9% | 8.1% |