XBIT

Value 20202021202220232024 TTM Total revenue 44 M18.39 M4 M05.5 M 7.18 M Gross profit 9.45 M12.57 M3.36 M05.5 M 7.18 M Operating expenses 27.73 M37.66 M37.85 M37.51 M4.71 M 26.86 M Selling/general/admin expenses 18.2 M9.39 M6.3 M4.66 M4.71 M 4.83 M Research & development 9.53 M28.27 M31.54 M32.85 M37.76 M 29.86 M Operating income 18.28 M25.08 M34.49 M37.51 M42.47 M 34.68 M Non-Operating Income, Total 5.45 M376 K902 K13.2 M3.91 M 5.64 M Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses 4.95 M244 K781 K12.31 M3.48 M 4.15 M Unusual income/expense 503 K132 K121 K883 K432 K 1.49 M Pretax income 12.83 M25.46 M33.59 M24.31 M38.56 M 29.04 M Equity in earnings ————— — Taxes 1.61 M8.04 M688 K244 K32 K 132 K Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 11.22 M17.41 M32.9 M24.56 M38.53 M 29.16 M Discontinued operations ————— — Net income 11.22 M17.41 M32.9 M24.56 M38.53 M 29.16 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 11.22 M17.41 M32.9 M24.56 M38.53 M 29.16 M Basic earnings per share (Basic EPS) -0.36-0.58-1.08-0.81-1.26 -0.96 Diluted earnings per share (Diluted EPS) -0.36-0.58-1.08-0.81-1.26 0.96 Average basic shares outstanding 30.82 M30.04 M30.44 M30.44 M30.46 M 121.92 M Diluted shares outstanding 30.82 M30.04 M30.44 M30.44 M30.46 M 121.92 M EBITDA -16.08 M-22.48 M-31.9 M-35.81 M— — EBIT -18.28 M-25.08 M-34.5 M-37.51 M— — Cost of revenue 34.55 M5.82 M651 K0— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 2.2 M2.6 M2.6 M1.7 M1.7 M 1.7 M