Vimian Group AB (publ)
VIMGF · OTC
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | $104,300 | $104,300 | $107,500 | $104,900 |
| % Growth | 0% | -3% | 2.5% | – |
| Cost of Goods Sold | $32,000 | $32,200 | $32,700 | $35,200 |
| Gross Profit | $72,300 | $72,100 | $74,800 | $69,700 |
| % Margin | 69.3% | 69.1% | 69.6% | 66.4% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $0 | $0 | $0 | $0 |
| SG&A Expenses | $44,500 | $0 | $0 | $0 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $10,300 | $57,600 | $59,200 | $57,200 |
| Operating Expenses | $54,800 | $57,600 | $59,200 | $57,200 |
| Operating Income | $17,500 | $14,500 | $15,600 | $12,500 |
| % Margin | 16.8% | 13.9% | 14.5% | 11.9% |
| Other Income/Exp. Net | -$4,100 | -$1,600 | -$7,500 | $2,400 |
| Pre-Tax Income | $13,400 | $12,900 | $8,100 | $14,900 |
| Tax Expense | $6,600 | $4,200 | $3,400 | $2,400 |
| Net Income | $6,500 | $8,300 | $4,300 | $12,200 |
| % Margin | 6.2% | 8% | 4% | 11.6% |
| EPS | 0.012 | 0.02 | 0.008 | 0.023 |
| % Growth | -38.5% | 143.9% | -64.8% | – |
| EPS Diluted | 0.01 | 0.02 | 0.008 | 0.023 |
| Weighted Avg Shares Out | 650,000 | 523,921 | 523,891 | 523,891 |
| Weighted Avg Shares Out Dil | 526,820 | 524,202 | 524,334 | 524,564 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $2,500 |
| Interest Expense | $0 | $1,600 | $7,500 | $0 |
| Depreciation & Amortization | $9,900 | $8,900 | $9,000 | $8,700 |
| EBITDA | $27,400 | $23,400 | $24,600 | $21,300 |
| % Margin | 26.3% | 22.4% | 22.9% | 20.3% |