MPTI

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 12.91 M12.84 M13.41 M14.31 M14.39 M15.06 M 57.17 M Gross profit 6.15 M5.52 M5.92 M6.42 M6.83 M6.96 M 26.13 M Operating expenses 10.23 M10.72 M3.95 M3.73 M2.79 M1.23 M 11.7 M Selling/general/admin expenses 151 K249 K278 K276 K278 K382 K 1.21 M Research & development 780 K722 K784 K792 K863 K849 K 3.29 M Operating income 2.58 M2.01 M1.84 M2.55 M3.88 M2.61 M 10.89 M Non-Operating Income, Total 181 K101 K151 K213 K198 K248 K 810 K Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 104 K111 K124 K143 K161 K370 K 798 K Unusual income/expense 77 K-10 K27 K70 K37 K-122 K 12 K Pretax income 2.76 M2.11 M2 M2.76 M4.08 M2.86 M 11.7 M Equity in earnings —————— — Taxes 619 K484 K435 K931 K657 K470 K 2.49 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 2.14 M1.63 M1.56 M1.83 M3.42 M2.39 M 9.21 M Discontinued operations —————— — Net income 2.14 M1.63 M1.56 M1.83 M3.42 M2.39 M 9.21 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 2.14 M1.63 M1.56 M1.83 M3.42 M2.39 M 9.21 M Basic earnings per share (Basic EPS) 0.760.570.550.641.160.68 3.03 Diluted earnings per share (Diluted EPS) 0.730.560.530.630.990.67 2.82 Average basic shares outstanding 2.81 M2.84 M2.85 M2.86 M2.94 M3.5 M — Diluted shares outstanding 2.93 M2.91 M2.93 M2.92 M3.44 M3.57 M — EBITDA 2.94 M2.37 M2.24 M2.97 M4.33 M3.28 M 12.82 M EBIT 2.68 M2.12 M1.97 M2.69 M4.04 M2.98 M 11.69 M Cost of revenue 6.75 M7.33 M7.49 M7.89 M7.56 M8.09 M 31.04 M Other cost of goods sold 6.75 M7.33 M7.49 M7.89 M7.56 M8.09 M 31.04 M Depreciation & amortization (cash flow) 256 K250 K270 K280 K286 K302 K 1.14 M