PBYI

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 80.54 M59.08 M46.01 M52.44 M54.48 M75.45 M 228.37 M Gross profit 51.45 M45.16 M35.45 M40.13 M42.3 M52.33 M 170.21 M Operating expenses 32.29 M34.96 M34.46 M36.56 M35.55 M37.64 M 144.22 M Selling/general/admin expenses 16.82 M16.62 M17.6 M18.05 M16.82 M18.38 M 70.85 M Research & development 12.55 M15.17 M13.86 M15.45 M15.91 M16.84 M 62.07 M Operating income 22.08 M4.41 M3.98 M6.64 M9.57 M17.11 M 37.3 M Non-Operating Income, Total 1.47 M1.13 M717 K471 K330 K-1 000 1.52 M Interest expense, net of interest capitalized 3.1 M2.62 M2.18 M1.84 M1.49 M1.12 M 6.62 M Non-Operating Income, excl. Interest Expenses -1.98 M-1.76 M-1.82 M-1.78 M-1.27 M-1.26 M -6.13 M Unusual income/expense 347 K268 K359 K410 K115 K143 K 1.03 M Pretax income 20.61 M-5.25 M3.27 M6.17 M9.24 M17.11 M 35.78 M Equity in earnings —————— — Taxes 291 K5.29 M293 K310 K399 K41.17 M 42.17 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 20.32 M639 K2.97 M5.86 M8.84 M13.44 M 31.11 M Discontinued operations —————— — Net income 20.32 M639 K2.97 M5.86 M8.84 M13.44 M 31.11 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 20.32 M639 K2.97 M5.86 M8.84 M13.44 M 31.11 M Basic earnings per share (Basic EPS) 0.410.40.060.120.180.26 0.62 Diluted earnings per share (Diluted EPS) 0.410.40.060.120.170.26 0.61 Average basic shares outstanding 49.01 M48.65 M49.6 M49.7 M50.34 M50.01 M 199.65 M Diluted shares outstanding 49.17 M49.1 M49.91 M50.14 M50.93 M50.65 M 201.63 M EBITDA 21.65 M20 M3.49 M6.07 M9.25 M24.49 M 43.3 M EBIT 19.15 M10.2 M988 K3.57 M6.75 M14.69 M 26 M Cost of revenue 29.1 M13.92 M10.56 M12.3 M12.17 M23.13 M 58.16 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 2.5 M9.8 M2.5 M2.5 M2.5 M9.8 M 17.3 M