Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 6.57 M6.71 M6.68 M6.67 M6.57 M6.51 M 26.44 M Research & development —————— — Operating income 25.61 M28.37 M29.62 M31.13 M29.42 M30.55 M 120.73 M Non-Operating Income, Total 107 K278 K282 K288 K288 K285 K 1.14 M Interest expense, net of interest capitalized 16.27 M15.51 M15.33 M15.17 M14.73 M13.31 M 58.54 M Non-Operating Income, excl. Interest Expenses -16.17 M-15.23 M-15.05 M-14.88 M-14.44 M-13.03 M -57.4 M Unusual income/expense —————— — Pretax income 11.99 M13.79 M14.17 M15.54 M14.52 M14.36 M 58.59 M Equity in earnings —————-9 000 — Taxes 2.31 M2.82 M2.84 M3.19 M3.11 M3 M 12.13 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 9.67 M10.96 M11.33 M12.36 M11.41 M11.36 M 46.46 M Discontinued operations —————— — Net income 9.67 M10.96 M11.33 M12.36 M11.41 M11.36 M 46.46 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 9.67 M10.96 M11.33 M12.36 M11.41 M11.36 M 46.46 M Basic earnings per share (Basic EPS) 1.221.381.471.61.481.47 6.02 Diluted earnings per share (Diluted EPS) 1.211.371.451.591.461.45 5.95 Average basic shares outstanding 7.96 M7.95 M7.71 M7.71 M7.77 M7.74 M — Diluted shares outstanding 8.01 M8.03 M7.78 M7.78 M7.85 M7.83 M — EBITDA 11.65 M14.15 M15.54 M17.22 M16.75 M18.37 M 67.88 M EBIT 9.4 M12.91 M14.35 M16.02 M14.75 M17.29 M 62.41 M Cost of revenue 873 K———480 K— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 2.27 M1.24 M1.19 M1.2 M2 M1.08 M 5.47 M