WSR

Value 202020212022202320242025 TTM Total revenue 117.92 M125.36 M139.42 M146.97 M154.28 M160.86 M 160.86 M Gross profit 29.73 M34.47 M113.73 M118.07 M124.85 M128.16 M 128.16 M Operating expenses 24.12 M24.27 M32.82 M46.09 M36.98 M28.03 M 28.86 M Selling/general/admin expenses 21.3 M22.63 M18.07 M20.65 M23.19 M21.22 M 21.22 M Research & development —————— — Operating income 5.61 M10.2 M80.91 M71.98 M87.86 M100.13 M 99.29 M Non-Operating Income, Total 278 K116 K-10.37 M-24.33 M-12.37 M-2.54 M -2.54 M Interest expense, net of interest capitalized 25.77 M24.56 M27.19 M32.87 M34.03 M33.67 M 33.67 M Non-Operating Income, excl. Interest Expenses -25.49 M-24.45 M-37.56 M-57.2 M-46.41 M-36.21 M -36.21 M Unusual income/expense —————— — Pretax income 49.26 M57.03 M36.22 M19.9 M37.82 M51.04 M 51.04 M Equity in earnings ——239 K-3.15 M-28 K0 0 Taxes 379 K385 K422 K450 K450 K482 K 482 K Non-controlling/minority interest 117 K205 K530 K270 K480 K630 K 630 K After tax other income/expense —————— — Net income before discontinued operations 6.03 M10.21 M35.27 M19.18 M36.89 M49.93 M 49.93 M Discontinued operations 01.83 M00—— — Net income 6.03 M12.05 M35.27 M19.18 M36.89 M49.93 M 49.93 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 6.03 M12.05 M35.27 M19.18 M36.89 M49.93 M 49.93 M Basic earnings per share (Basic EPS) 0.140.260.720.390.730.98 0.98 Diluted earnings per share (Diluted EPS) 0.140.260.710.380.720.95 0.95 Average basic shares outstanding 42.24 M45.49 M49.26 M49.5 M50.21 M50.96 M 203.76 M Diluted shares outstanding 42.99 M46.34 M49.95 M50.81 M51.35 M52.32 M 208.32 M EBITDA 33.91 M39.15 M78.06 M80.35 M85.11 M89.51 M 89.51 M EBIT 5.61 M10.2 M46.35 M47.39 M50.22 M53.58 M 53.58 M Cost of revenue 88.18 M90.9 M25.69 M28.9 M29.43 M32.7 M 32.7 M Other cost of goods sold 20.56 M22.56 M25.69 M27.95 M28.2 M31.82 M 31.82 M Depreciation & amortization (cash flow) 28.3 M28.95 M31.71 M32.97 M34.89 M35.93 M 35.93 M