BLIN

Value 202020212022202320242025 TTM Total revenue 10.91 M14.14 M16.82 M15.88 M15.36 M15.38 M 15.51 M Gross profit 6.4 M8.73 M11.7 M10.87 M10.43 M10.24 M 10.29 M Operating expenses 8.04 M9.91 M13.6 M20.79 M12.45 M12.67 M 12.38 M Selling/general/admin expenses 5.07 M5.08 M8.62 M7.93 M7 M7.62 M 7.61 M Research & development 1.64 M2.39 M3.22 M3.68 M4.16 M4.02 M 3.74 M Operating income 1.64 M1.18 M1.9 M9.91 M2.02 M2.43 M 2.09 M Non-Operating Income, Total —————— — Interest expense, net of interest capitalized 0————— — Non-Operating Income, excl. Interest Expenses —————— — Unusual income/expense —————— — Pretax income 337 K7.86 M2.17 M9.53 M2 M2.56 M 2.01 M Equity in earnings —————— — Taxes 11 K1.17 M30 K94 K43 K39 K 39 K Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 326 K6.69 M2.15 M9.44 M1.96 M2.52 M 1.97 M Discontinued operations —————— — Net income 326 K6.69 M2.15 M9.44 M1.96 M2.52 M 1.97 M Dilution adjustment 2.06 M2.02 M———662 K — Preferred dividends 106 K0———331 K — Diluted net income available to common stockholders 2.28 M8.7 M2.11 M9.44 M1.96 M2.85 M 2.3 M Basic earnings per share (Basic EPS) 0.59-1.470.21-0.91-0.19-0.25 -0.2 Diluted earnings per share (Diluted EPS) 0.59-1.470.2-0.91-0.19-0.25 -0.2 Average basic shares outstanding 3.56 M5.94 M10.23 M10.42 M10.42 M11.23 M 45.73 M Diluted shares outstanding 3.56 M5.94 M10.37 M10.42 M10.42 M11.23 M 45.73 M EBITDA -669 K902 K-298 K-8.39 M-933 K-1.65 M -1.31 M EBIT -1.64 M-300 K-1.9 M-9.91 M-2.02 M-2.43 M -2.09 M Cost of revenue 4.51 M4.53 M5.12 M5.01 M4.92 M5.14 M 5.21 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 968 K1.2 M1.6 M1.53 M1.09 M779 K 774 K