BGI

Value 202020212022202320242025 TTM Total revenue 143.07 M181.34 M162.95 M185.28 M177.81 M— — Gross profit 56.35 M76.22 M67.96 M73.56 M66.31 M— — Operating expenses 59.17 M71.75 M71.77 M72.34 M71.84 M— — Selling/general/admin expenses 53.71 M65.94 M66.09 M65.7 M59.52 M— — Research & development —————— — Operating income -2.82 M4.47 M-3.81 M1.21 M-5.54 M— — Non-Operating Income, Total —————— — Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses —————— — Unusual income/expense —————— — Pretax income -5.84 M1.29 M-7.43 M-4.63 M-12.82 M— — Equity in earnings ——1.96 M2.17 M2.43 M— — Taxes 00000— — Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -5.29 M1.84 M-7.43 M-4.63 M-12.82 M— — Discontinued operations -552 K-552 K———— — Net income -5.84 M1.29 M-7.43 M-4.63 M-12.82 M— — Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -5.84 M1.29 M-7.43 M-4.63 M-12.82 M— — Basic earnings per share (Basic EPS) -0.320.07-0.4-0.24-0.66-0.17 — Diluted earnings per share (Diluted EPS) -0.320.07-0.4-0.24-0.66-0.17 — Average basic shares outstanding 18 M18.35 M18.69 M19.06 M19.36 M19.6 M — Diluted shares outstanding 18 M18.79 M18.69 M19.06 M19.36 M19.6 M — EBITDA -2.54 M4.72 M-3.62 M1.43 M-5.4 M— — EBIT -2.82 M4.47 M-3.81 M1.21 M-5.54 M— — Cost of revenue 86.72 M105.12 M94.99 M111.72 M111.5 M— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 282 K250 K190 K214 K134 K— —