AXIL

Value 202020212022202320242025 TTM Total revenue 1.63 M2.34 M23.52 M27.5 M26.26 M30.85 M 30.85 M Gross profit 1.03 M1.51 M17.71 M20.19 M18.64 M21.38 M 21.38 M Operating expenses 1.35 M1.72 M15.73 M18.69 M17.48 M18.4 M 18.4 M Selling/general/admin expenses 1.01 M1.47 M12.96 M15.14 M13.36 M16.28 M 16.28 M Research & development —————— — Operating income -321.05 K-211.4 K1.98 M1.5 M1.16 M2.98 M 2.98 M Non-Operating Income, Total 23.3 K28.5 K71.28 K279.55 K147.45 K162.62 K 162.62 K Interest expense, net of interest capitalized 6 0786 5362 5214 3923 8982 587 2 587 Non-Operating Income, excl. Interest Expenses 17.22 K21.96 K68.76 K275.16 K147.45 K129.54 K 129.54 K Unusual income/expense ——16.83 K22.53 K11.54 K30.49 K 30.49 K Pretax income -297.75 K-182.9 K2.06 M1.78 M1.31 M3.14 M 3.14 M Equity in earnings —————— — Taxes 00230.91 K-220.2 K453.83 K440.31 K 440.31 K Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -297.75 K-182.9 K1.82 M2 M854.99 K2.7 M 2.7 M Discontinued operations —————— — Net income -297.75 K-182.9 K1.82 M2 M854.99 K2.7 M 2.7 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -297.75 K-182.9 K1.82 M3.33 M854.99 K2.7 M 2.7 M Basic earnings per share (Basic EPS) ——0.40.570.130.4 0.4 Diluted earnings per share (Diluted EPS) ——0.20.210.10.33 0.33 Average basic shares outstanding ——5.64 M5.87 M6.44 M6.75 M — Diluted shares outstanding ——17.87 M16.17 M8.22 M8.26 M — EBITDA -311.08 K-203.53 K2.08 M1.63 M26.37 M31.04 M 3.25 M EBIT -321.05 K-211.4 K1.98 M1.5 M26.23 M30.8 M 2.9 M Cost of revenue 599.7 K828.59 K5.81 M7.3 M7.62 M9.42 M 9.55 M Other cost of goods sold 23.71 K71.48 K046.89 K-46.89 K1.08 M — Depreciation & amortization (cash flow) 9 9697 87195.18 K130.61 K148.5 K246.72 K 352.92 K