FNWD

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 14.87 M16.92 M15.09 M16.9 M17.66 M 66.56 M Gross profit 14.87 M16.49 M14.63 M17.18 M17.72 M 66.02 M Operating expenses 3.25 M3.87 M4.23 M3.04 M2.87 M 14.01 M Selling/general/admin expenses 3.78 M3.72 M4.59 M3.4 M3.32 M 15.03 M Research & development ————— — Operating income 11.62 M12.62 M10.4 M14.14 M14.85 M 52.01 M Non-Operating Income, Total 178 K-701 K65 K19 K209 K -408 K Interest expense, net of interest capitalized 10.47 M9.99 M9.03 M8.72 M8.9 M 36.64 M Non-Operating Income, excl. Interest Expenses -10.29 M-10.69 M-8.96 M-8.71 M-8.69 M -37.05 M Unusual income/expense ————— — Pretax income 399 K2.67 M616 K2.12 M3.56 M 8.96 M Equity in earnings ————— — Taxes 207 K137 K161 K35 K63 K 396 K Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 607 K2.1 M455 K2.15 M3.5 M 8.21 M Discontinued operations ————— — Net income 607 K2.1 M455 K2.15 M3.5 M 8.21 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 606 K2.1 M455 K2.15 M3.5 M 8.21 M Basic earnings per share (Basic EPS) 0.140.50.110.50.82 1.93 Diluted earnings per share (Diluted EPS) 0.150.50.110.50.81 1.92 Average basic shares outstanding 4.26 M4.26 M4.27 M4.27 M4.27 M 17.07 M Diluted shares outstanding 4.28 M4.27 M4.28 M4.3 M4.3 M 17.15 M EBITDA ————— — EBIT 11.62 M12.62 M10.4 M14.14 M14.85 M 52.01 M Cost of revenue 0427 K454 K-274 K-59 K 548 K Other cost of goods sold ————— — Depreciation & amortization (cash flow) ————— —