EBMT

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 20.51 M21.4 M20.88 M21.91 M23.34 M 87.53 M Gross profit 19.72 M21.22 M20.47 M20.36 M22.82 M 84.87 M Operating expenses 3.46 M4.79 M3.28 M2.63 M2.67 M 13.37 M Selling/general/admin expenses 4.44 M4.97 M4.38 M4.21 M4.31 M 17.87 M Research & development ————— — Operating income 16.26 M16.44 M17.19 M17.73 M20.15 M 71.5 M Non-Operating Income, Total 724 K141 K——— — Interest expense, net of interest capitalized 10.96 M9.9 M9.17 M9.01 M9.15 M 37.22 M Non-Operating Income, excl. Interest Expenses -10.23 M-9.76 M——— — Unusual income/expense ————— — Pretax income 3.24 M3.7 M3.87 M3.99 M4.96 M 16.52 M Equity in earnings ————— — Taxes 529 K269 K631 K751 K1.33 M 2.98 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 2.71 M3.43 M3.24 M3.24 M3.63 M 13.54 M Discontinued operations ————— — Net income 2.71 M3.43 M3.24 M3.24 M3.63 M 13.54 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 2.71 M3.43 M3.24 M3.24 M3.63 M 13.54 M Basic earnings per share (Basic EPS) 0.350.440.410.420.47 1.74 Diluted earnings per share (Diluted EPS) 0.340.440.410.410.46 1.72 Average basic shares outstanding 7.84 M7.84 M7.81 M7.79 M7.8 M 31.24 M Diluted shares outstanding 7.86 M7.85 M7.82 M7.81 M7.83 M 31.32 M EBITDA 18.26 M19.47 M19.11 M19.83 M22.17 M 80.58 M EBIT 16.26 M16.44 M17.19 M17.73 M20.15 M 71.5 M Cost of revenue 790 K176 K407 K1.55 M522 K 2.66 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 2 M3.04 M1.92 M2.1 M2.02 M 9.08 M