VALU

Value 202020212022202320242025 TTM Total revenue 40.39 M40.52 M39.7 M37.49 M35.08 M33.45 M 33.45 M Gross profit 40.39 M40.52 M39.7 M37.49 M35.08 M33.45 M 33.45 M Operating expenses 32.86 M29.73 M28.23 M28.35 M29.09 M29.42 M 29.42 M Selling/general/admin expenses 15.49 M13.9 M14.52 M14.99 M15.91 M16.33 M 16.33 M Research & development —————— — Operating income 7.54 M10.8 M11.47 M9.14 M5.99 M4.03 M 4.03 M Non-Operating Income, Total 10.13 M-1.94 M1.05 M3.05 M3.8 M10.12 M 10.12 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 10.13 M-1.94 M1.05 M3.05 M3.8 M10.12 M 10.12 M Unusual income/expense —————— — Pretax income 30.28 M30.64 M23.77 M25.19 M27.54 M29.43 M 53.86 M Equity in earnings —————— — Taxes 7 M6.82 M5.71 M6.17 M6.86 M7.8 M 7.8 M Non-controlling/minority interest —————— — After tax other income/expense 0————— — Net income before discontinued operations 23.28 M23.82 M18.07 M19.02 M20.69 M21.63 M 21.63 M Discontinued operations —————— — Net income 23.28 M23.82 M18.07 M19.02 M20.69 M21.63 M 21.63 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 23.28 M23.82 M18.07 M19.02 M20.69 M21.63 M 39.68 M Basic earnings per share (Basic EPS) —2.51.912.022.22.3 2.3 Diluted earnings per share (Diluted EPS) —2.51.912.022.22.3 4.22 Average basic shares outstanding —9.54 M9.46 M9.43 M9.42 M9.4 M — Diluted shares outstanding —9.54 M9.46 M9.43 M9.42 M9.4 M — EBITDA 8.83 M12.14 M12.82 M10.55 M7.26 M5.33 M 5.33 M EBIT 7.54 M10.8 M11.47 M9.14 M5.99 M4.03 M 4.03 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.29 M1.34 M1.35 M1.41 M1.27 M1.29 M 1.29 M