WSR

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 40.84 M38 M37.89 M41.05 M43.92 M41.39 M 164.24 M Gross profit 33.1 M30.67 M30.31 M33.05 M34.12 M33.54 M 131.02 M Operating expenses 26.55 M26.03 M24.58 M26.93 M29.75 M28.47 M 109.72 M Selling/general/admin expenses 5.58 M5.44 M4.92 M5.32 M5.54 M6.01 M 21.79 M Research & development —————— — Operating income 14.28 M11.97 M13.31 M14.12 M14.17 M12.91 M 54.52 M Non-Operating Income, Total 3.4 M-8.1 M-8.1 M4.57 M9.09 M-8.59 M -3.03 M Interest expense, net of interest capitalized 8.22 M8.1 M8.29 M8.66 M8.63 M8.38 M 33.96 M Non-Operating Income, excl. Interest Expenses 3.4 M-8.1 M-8.1 M4.57 M9.09 M-8.59 M -3.03 M Unusual income/expense —————— — Pretax income 17.68 M3.88 M5.21 M18.7 M23.25 M4.33 M 51.49 M Equity in earnings 00000— — Taxes 123 K127 K94 K131 K130 K132 K 487 K Non-controlling/minority interest 223 K47 K64 K232 K287 K51 K 634 K After tax other income/expense —————— — Net income before discontinued operations 17.34 M3.7 M5.05 M18.33 M22.84 M4.14 M 50.37 M Discontinued operations —————— — Net income 17.34 M3.7 M5.05 M18.33 M22.84 M4.14 M 50.37 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 17.34 M3.7 M5.05 M18.33 M22.84 M4.14 M 50.37 M Basic earnings per share (Basic EPS) 0.340.070.10.360.450.08 0.99 Diluted earnings per share (Diluted EPS) 0.330.070.10.350.430.08 0.96 Average basic shares outstanding 50.21 M50.89 M50.9 M51.02 M50.96 M51.39 M — Diluted shares outstanding 51.35 M52.01 M51.91 M52.08 M52.32 M52.77 M — EBITDA 22.94 M21.3 M21.83 M22.45 M23.93 M22.89 M 91.1 M EBIT 14.28 M11.97 M13.31 M14.12 M14.17 M12.91 M 54.52 M Cost of revenue 7.74 M7.33 M7.58 M8 M9.79 M7.85 M 33.22 M Other cost of goods sold 7.54 M7.01 M7.17 M7.94 M9.69 M7.36 M 32.17 M Depreciation & amortization (cash flow) 8.65 M9.32 M8.52 M8.33 M9.76 M9.97 M 36.58 M