Vimian Group AB (publ)
VIMGF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $375 | $332 | $281 | $173 |
| % Growth | 13% | 17.9% | 62.3% | – |
| Cost of Goods Sold | $117 | $102 | $87 | $51 |
| Gross Profit | $258 | $229 | $194 | $123 |
| % Margin | 68.9% | 69.2% | 69% | 70.9% |
| R&D Expenses | $0 | $6 | $8 | $2 |
| G&A Expenses | $0 | $0 | $57 | $42 |
| SG&A Expenses | $0 | $154 | $57 | $42 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $209 | $29 | $92 | $55 |
| Operating Expenses | $209 | $188 | $149 | $97 |
| Operating Income | $49 | $41 | $39 | $22 |
| % Margin | 13.1% | 12.4% | 14% | 12.5% |
| Other Income/Exp. Net | -$20 | -$22 | -$38 | -$9 |
| Pre-Tax Income | $29 | $19 | $1 | $13 |
| Tax Expense | $10 | $9 | $8 | $5 |
| Net Income | $19 | $10 | -$7 | $7 |
| % Margin | 4.9% | 3% | -2.6% | 3.8% |
| EPS | 0.035 | 0.02 | -0.018 | 0.02 |
| % Growth | 77% | 211.7% | -189.5% | – |
| EPS Diluted | 0.035 | 0.022 | -0.018 | 0.02 |
| Weighted Avg Shares Out | 522 | 492 | 403 | 350 |
| Weighted Avg Shares Out Dil | 523 | 453 | 403 | 350 |
| Supplemental Information | – | – | – | – |
| Interest Income | $2 | $1 | $0 | $0 |
| Interest Expense | $25 | $19 | $11 | $7 |
| Depreciation & Amortization | $34 | $26 | $27 | $17 |
| EBITDA | $83 | $69 | $39 | $36 |
| % Margin | 22.1% | 20.9% | 13.9% | 20.9% |