ELA

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 48.26 M54.88 M57.39 M80.5 M98.38 M 291.15 M Gross profit 11.97 M12.39 M13.07 M16.5 M20.62 M 62.58 M Operating expenses 8.85 M9.13 M8.87 M8.97 M9.41 M 36.38 M Selling/general/admin expenses 8.4 M8.67 M8.39 M8.48 M8.92 M 34.47 M Research & development ————— — Operating income 3.12 M3.26 M4.2 M7.53 M11.21 M 26.2 M Non-Operating Income, Total 205.61 K394.25 K233.64 K187.43 K170.34 K 985.67 K Interest expense, net of interest capitalized 106.32 K106.23 K105.76 K88.34 K78.77 K 379.09 K Non-Operating Income, excl. Interest Expenses -106.32 K-106.23 K-105.76 K-88.34 K-78.77 K -379.09 K Unusual income/expense 205.61 K394.25 K233.64 K187.43 K170.34 K 985.67 K Pretax income 3.22 M3.54 M4.33 M7.63 M11.3 M 26.81 M Equity in earnings ————— — Taxes 724.36 K791.07 K972.49 K1.64 M2.46 M 5.86 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 -2.73 M Net income before discontinued operations 2.49 M2.75 M3.36 M5.99 M8.84 M 20.94 M Discontinued operations ————— — Net income 2.49 M2.75 M3.36 M5.99 M8.84 M 20.94 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 2.49 M2.75 M3.36 M5.99 M8.84 M 20.94 M Basic earnings per share (Basic EPS) 0.10.110.130.220.34 0.8 Diluted earnings per share (Diluted EPS) 0.10.110.130.220.34 0.8 Average basic shares outstanding 26 M25.99 M25.97 M25.98 M25.96 M — Diluted shares outstanding 26 M25.99 M25.97 M25.98 M25.96 M — EBITDA ————— — EBIT 3.1 M3.19 M4.08 M7.42 M11.4 M 26.09 M Cost of revenue 36.31 M42.55 M44.44 M64.11 M77.57 M 228.68 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) ————— —