Woodside Energy Group Ltd
WOPEF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $13,179,000 | $13,994,000 | $16,817,000 | $6,962,000 |
| % Growth | -5.8% | -16.8% | 141.6% | – |
| Cost of Goods Sold | $7,501,000 | $7,519,000 | $6,540,000 | $3,845,000 |
| Gross Profit | $5,678,000 | $6,475,000 | $10,277,000 | $3,117,000 |
| % Margin | 43.1% | 46.3% | 61.1% | 44.8% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $445,000 | $453,000 | $791,000 | $158,000 |
| SG&A Expenses | $773,000 | $736,000 | $1,097,000 | $215,000 |
| Sales & Mktg Exp. | $328,000 | $283,000 | $306,000 | $57,000 |
| Other Operating Expenses | -$1,397,000 | $0 | $0 | $0 |
| Operating Expenses | -$624,000 | $736,000 | $1,097,000 | $215,000 |
| Operating Income | $6,302,000 | $5,739,000 | $9,180,000 | $2,902,000 |
| % Margin | 47.8% | 41% | 54.6% | 41.7% |
| Other Income/Exp. Net | -$1,933,000 | -$2,466,000 | -$6,000 | $388,000 |
| Pre-Tax Income | $4,369,000 | $3,273,000 | $9,174,000 | $3,290,000 |
| Tax Expense | $723,000 | $1,551,000 | $2,599,000 | $1,254,000 |
| Net Income | $3,573,000 | $1,660,000 | $6,498,000 | $1,983,000 |
| % Margin | 27.1% | 11.9% | 38.6% | 28.5% |
| EPS | 1.88 | 0.88 | 4.3 | 2.06 |
| % Growth | 113.6% | -79.5% | 108.7% | – |
| EPS Diluted | 1.87 | 0.87 | 4.26 | 2.04 |
| Weighted Avg Shares Out | 1,895,704 | 1,896,498 | 1,524,279 | 971,583 |
| Weighted Avg Shares Out Dil | 1,911,925 | 1,910,943 | 1,524,319 | 971,628 |
| Supplemental Information | – | – | – | – |
| Interest Income | $206,349 | $224,000 | $152,352 | $26,097 |
| Interest Expense | $67,532 | $258,000 | $56,026 | $194,280 |
| Depreciation & Amortization | $4,741,330 | $4,489,192 | $2,072,000 | $799,000 |
| EBITDA | $9,466,000 | $7,916,855 | $10,413,000 | $4,124,000 |
| % Margin | 71.8% | 56.6% | 61.9% | 59.2% |