FEIM

Value Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 19.99 M13.81 M17.13 M16.89 M 67.82 M Gross profit 7.5 M5.08 M6.54 M6.63 M 25.74 M Operating expenses 4.21 M4.72 M4.82 M5.36 M 19.11 M Selling/general/admin expenses 2.68 M3.58 M3.62 M3.59 M 13.48 M Research & development 1.54 M1.13 M1.2 M1.76 M 5.63 M Operating income 3.28 M364 K1.71 M1.27 M 6.63 M Non-Operating Income, Total -2 000-2 000-75 K0 -79 K Interest expense, net of interest capitalized 25 K23 K22 K21 K 91 K Non-Operating Income, excl. Interest Expenses -25 K-23 K-22 K-21 K -91 K Unusual income/expense -2 000-2 000-75 K0 -79 K Pretax income 3.21 M557 K1.77 M1.44 M 6.97 M Equity in earnings -46 K218 K153 K191 K 516 K Taxes 10 K-77 K-31 K-127 K -225 K Non-controlling/minority interest ———— — After tax other income/expense -7.59 M-1.27 M-1.39 M-1.62 M -11.86 M Net income before discontinued operations 3.2 M634 K1.8 M1.57 M 7.2 M Discontinued operations ———— — Net income 3.2 M634 K1.8 M1.57 M 7.2 M Dilution adjustment ———— — Preferred dividends ———— — Diluted net income available to common stockholders 3.2 M634 K1.8 M1.57 M 7.2 M Basic earnings per share (Basic EPS) 0.330.070.180.16 0.74 Diluted earnings per share (Diluted EPS) 0.330.070.180.16 0.74 Average basic shares outstanding 9.61 M9.72 M9.76 M9.8 M 38.89 M Diluted shares outstanding 9.61 M9.72 M9.76 M9.8 M 38.89 M EBITDA 3.87 M834 K2.15 M1.78 M 8.63 M EBIT 3.28 M364 K1.71 M1.27 M 6.63 M Cost of revenue 12.49 M8.73 M10.59 M10.26 M 42.08 M Other cost of goods sold ———— — Depreciation & amortization (cash flow) 586 K470 K433 K512 K 2 M