ELA

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 48.26 M54.88 M57.39 M80.5 M98.38 M56.77 M 293.04 M Gross profit 11.97 M12.39 M13.07 M16.5 M20.62 M13.38 M 63.57 M Operating expenses 8.85 M9.13 M8.87 M8.97 M9.41 M8.28 M 35.52 M Selling/general/admin expenses 8.4 M8.67 M8.39 M8.48 M8.92 M7.78 M 33.58 M Research & development —————— — Operating income 3.12 M3.26 M4.2 M7.53 M11.21 M5.1 M 28.05 M Non-Operating Income, Total 205.61 K394.25 K233.64 K187.43 K170.34 K324.36 K 915.78 K Interest expense, net of interest capitalized 106.32 K106.23 K105.76 K88.34 K78.77 K78.65 K 351.51 K Non-Operating Income, excl. Interest Expenses -106.32 K-106.23 K-105.76 K-88.34 K-78.77 K-78.65 K -351.51 K Unusual income/expense 205.61 K394.25 K233.64 K187.43 K170.34 K324.36 K 915.78 K Pretax income 3.22 M3.54 M4.33 M7.63 M11.3 M5.35 M 28.61 M Equity in earnings —————— — Taxes 724.36 K791.07 K972.49 K1.64 M2.46 M1.17 M 6.25 M Non-controlling/minority interest —————— — After tax other income/expense -602.73 K-605.79 K-630.11 K-727.65 K-766.16 K-771.62 K -2.9 M Net income before discontinued operations 2.49 M2.75 M3.36 M5.99 M8.84 M4.17 M 22.37 M Discontinued operations —————— — Net income 2.49 M2.75 M3.36 M5.99 M8.84 M4.17 M 22.37 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 2.49 M2.75 M3.36 M5.99 M8.84 M4.17 M 22.37 M Basic earnings per share (Basic EPS) 0.10.110.130.220.340.16 0.85 Diluted earnings per share (Diluted EPS) 0.10.110.130.220.340.16 0.85 Average basic shares outstanding 26 M25.99 M25.97 M25.98 M25.96 M25.96 M — Diluted shares outstanding 26 M25.99 M25.97 M25.98 M25.96 M25.96 M — EBITDA —————— — EBIT 3.1 M3.19 M4.08 M7.42 M11.4 M5.12 M 28.02 M Cost of revenue 36.31 M42.55 M44.44 M64.11 M77.57 M43.38 M 229.51 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) —————— —