AXIL

Value Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 6.86 M8.13 M7.29 M8.56 M 30.85 M Gross profit 4.63 M5.54 M5.04 M6.17 M 21.38 M Operating expenses 4.22 M4.63 M4.83 M4.72 M 18.4 M Selling/general/admin expenses 3.22 M3.62 M3.8 M5.63 M 16.28 M Research & development ———— — Operating income 411.74 K903.07 K214.24 K1.45 M 2.98 M Non-Operating Income, Total 37.61 K34.93 K53.11 K36.96 K 162.62 K Interest expense, net of interest capitalized 1 2831 3041 435-1 435 2 587 Non-Operating Income, excl. Interest Expenses 35.01 K29.88 K29.86 K34.79 K 129.54 K Unusual income/expense 1 3183 74621.82 K3 605 30.49 K Pretax income 449.35 K938 K267.35 K1.48 M 3.14 M Equity in earnings ———— — Taxes 115.06 K233.11 K64.31 K27.83 K 440.31 K Non-controlling/minority interest ———— — After tax other income/expense ———— — Net income before discontinued operations 334.29 K704.88 K203.05 K1.46 M 2.7 M Discontinued operations ———— — Net income 334.29 K704.88 K203.05 K1.46 M 2.7 M Dilution adjustment ———— — Preferred dividends ———— — Diluted net income available to common stockholders 334.29 K704.88 K203.05 K1.46 M 2.7 M Basic earnings per share (Basic EPS) 0.050.10.030.22 0.4 Diluted earnings per share (Diluted EPS) 0.040.090.020.18 0.33 Average basic shares outstanding 6.64 M6.74 M6.8 M6.75 M — Diluted shares outstanding 8.24 M8.23 M8.26 M8.26 M — EBITDA 473.98 K932.45 K258.63 K1.59 M 3.25 M EBIT 411.9 K864.93 K204.26 K1.42 M 2.9 M Cost of revenue 2.22 M2.64 M2.26 M2.43 M 9.55 M Other cost of goods sold ———— — Depreciation & amortization (cash flow) 62.09 K67.51 K54.37 K168.95 K 352.92 K