FINW

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 13.42 M14.5 M15.32 M18.5 M23.47 M26.68 M 83.98 M Gross profit 13.38 M15.42 M15.61 M11.06 M11.43 M21.55 M 59.66 M Operating expenses 4.13 M2.58 M1.8 M1.76 M1.44 M1.66 M 6.65 M Selling/general/admin expenses 3.86 M2.05 M2.15 M2.46 M2.42 M1.96 M 9 M Research & development —————— — Operating income 9.08 M14.18 M14.79 M-1.63 M3.74 M9.78 M 26.68 M Non-Operating Income, Total -200 K400 K300 K200 K400 K-200 K 700 K Interest expense, net of interest capitalized 3.83 M4.26 M5.01 M5.36 M5.67 M5.45 M 21.49 M Non-Operating Income, excl. Interest Expenses -4.03 M-3.86 M-4.71 M-5.16 M-5.27 M-5.65 M -20.79 M Unusual income/expense —————— — Pretax income 3.69 M4.44 M5.43 M6.41 M5.49 M3.8 M 21.12 M Equity in earnings —————— — Taxes 898 K1.25 M1.33 M1.52 M1.57 M1.06 M 5.49 M Non-controlling/minority interest —————— — After tax other income/expense 269 K———794 K332 K — Net income before discontinued operations 2.79 M3.19 M4.1 M4.89 M3.91 M2.73 M 15.64 M Discontinued operations —————— — Net income 2.79 M3.19 M4.1 M4.89 M3.91 M2.73 M 15.64 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 2.67 M3.07 M3.93 M4.65 M3.73 M2.71 M 15.03 M Basic earnings per share (Basic EPS) 0.210.240.310.360.290.21 1.17 Diluted earnings per share (Diluted EPS) 0.190.230.290.340.270.2 1.1 Average basic shares outstanding 12.61 M12.72 M12.78 M12.86 M12.83 M13.02 M — Diluted shares outstanding 13.23 M13.48 M13.47 M13.62 M13.57 M13.64 M — EBITDA 7.01 M8.57 M8.79 M3.94 M6.72 M14.45 M 33.91 M EBIT 5.42 M8.58 M8.8 M3.95 M4.32 M14.45 M 31.52 M Cost of revenue 3.88 M3.34 M4.73 M12.8 M17.71 M10.58 M 45.82 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.59 M-8 000-11 K-1 0002.4 M3 000 2.39 M