Demant A/S
WILLF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $22 | $22 | $20 | $18 |
| % Growth | -0.1% | 13.9% | 10.1% | – |
| Cost of Goods Sold | $5 | $6 | $5 | $5 |
| Gross Profit | $17 | $17 | $15 | $13 |
| % Margin | 76.2% | 73.7% | 74.4% | 75.2% |
| R&D Expenses | $1 | $1 | $1 | $1 |
| G&A Expenses | $1 | $1 | $1 | $1 |
| SG&A Expenses | $11 | $11 | $10 | $9 |
| Sales & Mktg Exp. | $10 | $10 | $9 | $8 |
| Other Operating Expenses | -$0 | -$0 | -$0 | -$0 |
| Operating Expenses | $13 | $12 | $11 | $10 |
| Operating Income | $4 | $4 | $3 | $4 |
| % Margin | 19.6% | 18.5% | 16.3% | 20.5% |
| Other Income/Exp. Net | -$1 | -$1 | -$0 | -$0 |
| Pre-Tax Income | $4 | $3 | $3 | $3 |
| Tax Expense | $1 | $1 | $1 | $1 |
| Net Income | $2 | $2 | $2 | $3 |
| % Margin | 10.6% | 8% | 10.6% | 14% |
| EPS | 10.99 | 12.64 | 9.21 | 10.7 |
| % Growth | -13.1% | 37.2% | -13.9% | – |
| EPS Diluted | 10.99 | 12.64 | 9.21 | 10.7 |
| Weighted Avg Shares Out | 0 | 0 | 0 | 0 |
| Weighted Avg Shares Out Dil | 0 | 0 | 0 | 0 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $1 | $1 | $0 | $0 |
| Depreciation & Amortization | $1 | $1 | $1 | $1 |
| EBITDA | $6 | $5 | $4 | $4 |
| % Margin | 25.9% | 21.7% | 21.8% | 22% |