BOOM

Value 202020212022202320242025 TTM Total revenue 229.16 M260.12 M654.09 M719.19 M642.85 M609.84 M 586.14 M Gross profit 56.85 M59.48 M185.45 M212.05 M150.57 M135.25 M 119.5 M Operating expenses 57.85 M61.88 M155.46 M150.88 M281.83 M135.36 M 130.2 M Selling/general/admin expenses 53.01 M58.78 M118.35 M124.44 M108.66 M110.04 M 106.35 M Research & development 7.91 M7.24 M6.78 M6.86 M5.84 M5.05 M — Operating income -996 K-2.4 M29.99 M61.18 M-131.26 M-110 K -10.71 M Non-Operating Income, Total -233 K152 K-594 K-1.78 M-1.07 M-1.08 M -903 K Interest expense, net of interest capitalized 731 K304 K6.19 M9.52 M8.66 M6.49 M 6.25 M Non-Operating Income, excl. Interest Expenses -731 K-304 K-6.19 M-9.52 M-8.66 M-6.49 M -6.25 M Unusual income/expense -233 K152 K-594 K-1.78 M-1.07 M-1.08 M -903 K Pretax income -1.96 M-2.55 M23.21 M49.88 M-140.99 M-7.68 M -17.86 M Equity in earnings —————— — Taxes -548 K-1.54 M9.38 M15.12 M10.97 M4.07 M 2.55 M Non-controlling/minority interest —-808 K1.59 M8.5 M-57.51 M1.71 M -224 K After tax other income/expense ——-1.34 M181 K1.32 M-540 K 134 K Net income before discontinued operations -1.41 M-202 K12.25 M26.26 M-94.45 M-13.45 M -20.19 M Discontinued operations —————— — Net income -1.41 M-202 K12.25 M26.26 M-94.45 M-13.45 M -20.19 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -1.41 M-4.63 M13.99 M21.08 M-161.21 M-17.89 M -25.43 M Basic earnings per share (Basic EPS) -0.1-0.260.721.08-8.2-0.9 -1.28 Diluted earnings per share (Diluted EPS) -0.1-0.260.721.08-8.2-0.9 -1.28 Average basic shares outstanding 14.79 M17.61 M19.36 M19.5 M19.67 M19.91 M — Diluted shares outstanding 14.79 M17.61 M19.37 M19.52 M19.67 M19.91 M — EBITDA 10.09 M10.29 M81.2 M97.68 M-96.21 M33.85 M 22.9 M EBIT -996 K-2.4 M29.99 M61.18 M-131.26 M-110 K -10.71 M Cost of revenue 172.31 M200.63 M468.64 M507.14 M492.28 M474.59 M 466.65 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 11.08 M12.69 M51.21 M36.51 M35.05 M33.96 M 33.6 M