SILC

Value 202020212022202320242025 TTM Total revenue 107.4 M128.46 M150.58 M124.13 M58.11 M61.93 M — Gross profit 33.77 M44.39 M51.96 M28.69 M16.6 M18.93 M — Operating expenses 27.52 M31.33 M32.03 M57.36 M29.88 M31.19 M 31.97 M Selling/general/admin expenses 10.27 M11.24 M11.47 M11.16 M10.37 M11.13 M — Research & development 17.24 M20.09 M20.56 M20.64 M19.51 M20.05 M — Operating income 6.25 M13.06 M19.93 M-28.67 M-13.28 M-12.26 M -31.97 M Non-Operating Income, Total 1.03 M-152 K2.46 M1.37 M1.96 M1.65 M — Interest expense, net of interest capitalized 244 K621 K3 M——— — Non-Operating Income, excl. Interest Expenses 1.03 M-152 K2.46 M1.37 M1.96 M1.65 M — Unusual income/expense —————— — Pretax income 7.28 M12.9 M22.39 M-27.3 M-11.32 M-10.61 M -26.84 M Equity in earnings —————— — Taxes 1.56 M2.36 M4.08 M-889 K2.39 M871 K -2.63 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 5.72 M10.54 M18.31 M-26.41 M-13.71 M-11.48 M -24.2 M Discontinued operations —————— — Net income 5.72 M10.54 M18.31 M-26.41 M-13.71 M-11.48 M -24.2 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 5.72 M10.54 M18.31 M-26.41 M-13.71 M-11.48 M -24.2 M Basic earnings per share (Basic EPS) 0.81.542.73-3.94-2.28-2.01 — Diluted earnings per share (Diluted EPS) 0.81.512.69-3.94-2.28-2.01 -4.01 Average basic shares outstanding 7.12 M6.83 M6.7 M6.7 M6.02 M5.71 M — Diluted shares outstanding 7.16 M6.97 M6.8 M6.7 M6.02 M5.71 M — EBITDA 8.63 M15.49 M22.34 M-26.18 M-11.07 M-10.67 M — EBIT 6.25 M13.06 M19.93 M-28.67 M-13.28 M-12.26 M — Cost of revenue 73.63 M84.07 M98.63 M95.44 M41.52 M43 M — Other cost of goods sold 1.58 M5.25 M3 M6.43 M3.68 M2.82 M — Depreciation & amortization (cash flow) 2.38 M2.44 M2.42 M2.5 M2.21 M1.59 M 1.15 M