FNWD

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 6.06 M8.18 M8.76 M8.23 M9.78 M9.43 M 36.2 M Gross profit 14.63 M17.18 M17.96 M16.68 M17.38 M17.05 M 69.07 M Operating expenses 4.43 M3 M2.9 M4.58 M3.62 M3.15 M 14.25 M Selling/general/admin expenses 4.59 M3.4 M3.32 M3.35 M3.87 M3.38 M 13.92 M Research & development —————— — Operating income 10.21 M14.18 M15.05 M12.1 M13.76 M13.9 M 54.82 M Non-Operating Income, Total -65 K19 K97 K-1.58 M0-180 K -1.66 M Interest expense, net of interest capitalized 9.03 M8.72 M8.9 M8.37 M7.65 M7.88 M 32.8 M Non-Operating Income, excl. Interest Expenses -9.09 M-8.71 M-8.8 M-9.95 M-7.65 M-8.06 M -34.46 M Unusual income/expense —————— — Pretax income 616 K2.12 M3.56 M1.82 M2.67 M2.46 M 10.5 M Equity in earnings —————— — Taxes 161 K-35 K63 K-166 K423 K364 K 684 K Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 455 K2.15 M3.5 M1.98 M2.24 M2.09 M 9.82 M Discontinued operations —————— — Net income 455 K2.15 M3.5 M1.98 M2.24 M2.09 M 9.82 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 455 K2.15 M3.5 M1.98 M2.24 M2.09 M 9.82 M Basic earnings per share (Basic EPS) 0.110.50.820.460.520.49 2.29 Diluted earnings per share (Diluted EPS) 0.110.50.810.460.520.48 2.27 Average basic shares outstanding 4.27 M4.27 M4.27 M4.27 M4.28 M4.28 M — Diluted shares outstanding 4.28 M4.3 M4.3 M4.29 M4.3 M4.32 M — EBITDA —————— — EBIT 1.18 M5.45 M6.16 M3.73 M6.11 M6.02 M 22.02 M Cost of revenue 454 K-274 K-301 K-84 K55 K264 K -66 K Other cost of goods sold —————— — Depreciation & amortization (cash flow) —————— —