OPXS

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 9.06 M9.44 M8.2 M10.73 M11.11 M11.3 M9.19 M 42.33 M Gross profit 2.88 M2.41 M2.13 M3.36 M3.17 M3.4 M2.1 M 12.03 M Operating expenses 1.27 M1.26 M1.34 M1.25 M1.39 M1.46 M2.04 M 6.14 M Selling/general/admin expenses 1.27 M1.11 M1.24 M1.12 M1.26 M1.33 M1.96 M 5.67 M Research & development ——————— — Operating income 1.61 M1.3 M916 K2.24 M1.91 M2.07 M149 K 6.37 M Non-Operating Income, Total ——————48 K — Interest expense, net of interest capitalized 17 K14 K13 K—014 K13 K — Non-Operating Income, excl. Interest Expenses ——————35 K — Unusual income/expense ——————— — Pretax income 1.6 M1.28 M903 K2.24 M1.91 M1.3 M197 K 5.64 M Equity in earnings ——————— — Taxes 337 K269 K59 K470 K401 K274 K45 K 1.19 M Non-controlling/minority interest ——————— — After tax other income/expense ——————— — Net income before discontinued operations 1.26 M1.01 M844 K1.77 M1.51 M1.02 M242 K 4.54 M Discontinued operations ——————— — Net income 1.26 M1.01 M844 K1.77 M1.51 M1.02 M242 K 4.54 M Dilution adjustment ——————— — Preferred dividends ——————— — Diluted net income available to common stockholders 1.26 M1.01 M844 K1.77 M1.51 M1.02 M242 K 4.54 M Basic earnings per share (Basic EPS) 0.190.150.120.260.220.150.04 0.67 Diluted earnings per share (Diluted EPS) 0.180.150.120.260.220.140.03 0.65 Average basic shares outstanding 6.74 M6.76 M6.81 M6.84 M6.86 M6.87 M6.89 M 27.46 M Diluted shares outstanding 6.81 M6.83 M6.91 M6.9 M6.91 M6.92 M6.96 M 27.69 M EBITDA 1.75 M1.3 M916 K2.24 M1.91 M2.07 M197 K 6.41 M EBIT 1.61 M1.15 M787 K2.11 M1.78 M1.94 M107 K 5.94 M Cost of revenue 6.18 M7.04 M6.07 M7.37 M7.94 M7.9 M7.05 M 30.26 M Other cost of goods sold ——————— — Depreciation & amortization (cash flow) 132 K146 K129 K126 K131 K129 K90 K 476 K