OPFI-WT

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 80.82 M90.81 M100.25 M104.56 M85.57 M 381.18 M Gross profit 134.34 M140.35 M142.52 M155.17 M159.34 M 597.38 M Operating expenses 19.31 M14.62 M17.32 M19.55 M18.08 M 69.56 M Selling/general/admin expenses 17.14 M14.15 M15.81 M18.41 M19.1 M 67.48 M Research & development 4.3 M4.1 M4.2 M4.6 M4.2 M 17.1 M Operating income 24.67 M42.49 M44.81 M48.45 M30.93 M 166.68 M Non-Operating Income, Total 79 K80 K79 K82 K— — Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses 0000— — Unusual income/expense 79 K80 K79 K82 K— — Pretax income 14.57 M22.04 M12.7 M81.58 M39.81 M 156.13 M Equity in earnings 815 K1.08 M1.12 M1.36 M1.41 M 4.97 M Taxes 600 K1.65 M1.22 M5.65 M1.36 M 9.88 M Non-controlling/minority interest 19.58 M31.76 M32.26 M34.3 M21.6 M 119.92 M After tax other income/expense ————— — Net income before discontinued operations -5.61 M-11.37 M-20.78 M41.63 M16.85 M 26.33 M Discontinued operations ————— — Net income -5.61 M-11.37 M-20.78 M41.63 M16.85 M 26.33 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -9.12 M-11.37 M-20.78 M67.89 M-9.4 M 26.33 M Basic earnings per share (Basic EPS) -0.3-0.48-0.781.480.77 0.99 Diluted earnings per share (Diluted EPS) -0.11-0.48-0.780.771.48 0.99 Average basic shares outstanding 20.15 M23.69 M26.61 M28.16 M26.51 M 104.97 M Diluted shares outstanding 20.15 M23.69 M26.61 M88.24 M26.51 M 165.05 M EBITDA ————— — EBIT 61.51 M76.19 M82.93 M85.01 M67.49 M 311.62 M Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) ————— —