FEIM

Value Q3, 24Q4, 24Q1, 25Q2, 25 TTM Total revenue 18.93 M19.99 M13.81 M17.13 M 69.85 M Gross profit 8.29 M7.5 M5.08 M6.54 M 27.4 M Operating expenses 4.82 M4.21 M4.72 M4.82 M 18.57 M Selling/general/admin expenses 3.38 M2.68 M3.58 M3.62 M 13.26 M Research & development 1.44 M1.54 M1.13 M1.2 M 5.31 M Operating income 3.47 M3.28 M364 K1.71 M 8.83 M Non-Operating Income, Total 02 0002 00075 K 79 K Interest expense, net of interest capitalized 26 K25 K23 K22 K 96 K Non-Operating Income, excl. Interest Expenses -26 K-25 K-23 K-22 K -96 K Unusual income/expense 02 0002 00075 K 79 K Pretax income 3.58 M3.21 M557 K1.77 M 9.12 M Equity in earnings 138 K-46 K218 K153 K 463 K Taxes 11.82 M-554 K77 K31 K 11.38 M Non-controlling/minority interest ———— — After tax other income/expense 5.1 M-7.59 M1.27 M1.39 M 175 K Net income before discontinued operations 15.4 M3.2 M634 K1.8 M 21.04 M Discontinued operations ———— — Net income 15.4 M3.2 M634 K1.8 M 21.04 M Dilution adjustment ———— — Preferred dividends ———— — Diluted net income available to common stockholders 15.4 M3.2 M634 K1.8 M 21.04 M Basic earnings per share (Basic EPS) 1.60.330.070.18 2.18 Diluted earnings per share (Diluted EPS) 1.60.330.070.18 2.18 Average basic shares outstanding 9.63 M9.61 M9.72 M9.76 M 38.73 M Diluted shares outstanding 9.63 M9.61 M9.72 M9.76 M 38.73 M EBITDA ——834 K2.15 M — EBIT 3.47 M3.28 M364 K1.71 M 8.83 M Cost of revenue 10.64 M12.49 M8.73 M10.59 M 42.45 M Other cost of goods sold 400 K——— — Depreciation & amortization (cash flow) ——470 K433 K —