NCSM

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 43.97 M45.01 M49.96 M36.48 M46.55 M 178 M Gross profit 18.45 M19.39 M21.77 M13.04 M19.44 M 73.65 M Operating expenses 14.8 M16.18 M16.85 M13.99 M15.58 M 62.61 M Selling/general/admin expenses 14.14 M15.03 M16.2 M13.63 M14.81 M 59.67 M Research & development ————— — Operating income 3.04 M-5.36 M4.29 M2.03 M3.06 M 4.02 M Non-Operating Income, Total 1.63 M177 K838 K2.7 M630 K 4.34 M Interest expense, net of interest capitalized 52 K53 K52 K52 K52 K 209 K Non-Operating Income, excl. Interest Expenses 57 K-2.32 M-97 K1.08 M-598 K -1.93 M Unusual income/expense 1.52 M2.44 M883 K1.56 M1.18 M 6.07 M Pretax income 4.67 M-2.02 M5.13 M666 K3.69 M 7.46 M Equity in earnings ————— — Taxes 35 K-692 K673 K1.03 M549 K 1.56 M Non-controlling/minority interest 557 K249 K398 K774 K434 K 1.85 M After tax other income/expense ————— — Net income before discontinued operations 4.15 M-2.72 M4.06 M924 K3.81 M 6.07 M Discontinued operations ————— — Net income 4.15 M-2.72 M4.06 M924 K3.81 M 6.07 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 4.15 M-2.72 M4.06 M924 K3.81 M 6.07 M Basic earnings per share (Basic EPS) 1.631.351.580.361.47 4.76 Diluted earnings per share (Diluted EPS) 1.61.341.510.341.37 4.56 Average basic shares outstanding 2.55 M2.54 M2.57 M2.59 M2.59 M 10.29 M Diluted shares outstanding 2.59 M2.59 M2.69 M2.73 M2.78 M 10.79 M EBITDA 5 M4.63 M6.29 M453 K5.39 M 16.77 M EBIT 3.65 M3.21 M4.92 M-949 K3.86 M 11.04 M Cost of revenue 25.51 M25.61 M28.19 M23.43 M27.11 M 104.35 M Other cost of goods sold 25.47 M25.62 M28.15 M23.46 M27.13 M 104.35 M Depreciation & amortization (cash flow) 1.36 M1.42 M1.37 M1.4 M1.53 M 5.73 M