FPI

Value 202020212022202320242025 TTM Total revenue 50.69 M51.74 M61.21 M57.47 M58.23 M52.18 M 52.18 M Gross profit 50.69 M51.74 M61.12 M57.39 M58.09 M50.25 M 50.25 M Operating expenses 28.36 M34.93 M36.24 M39.47 M33.54 M46.95 M 46.95 M Selling/general/admin expenses 5.9 M8.21 M12.01 M11.27 M14.07 M11.72 M 11.72 M Research & development —————— — Operating income 22.33 M16.81 M24.97 M17.92 M24.55 M3.31 M 3.31 M Non-Operating Income, Total 14.8 M6.55 M12.79 M13.52 M36.75 M26.92 M 26.92 M Interest expense, net of interest capitalized 17.68 M15.93 M16.14 M22.66 M18.85 M9.63 M 9.63 M Non-Operating Income, excl. Interest Expenses -2.88 M-9.38 M-3.36 M-9.18 M17.77 M16.8 M 16.8 M Unusual income/expense ———39 K123 K493 K 493 K Pretax income 7.53 M10.26 M12.19 M31.52 M61.43 M32.16 M 32.16 M Equity in earnings —19 K52 K1 000125 K194 K 194 K Taxes 00200 K200 K16 K15 K 15 K Non-controlling/minority interest 411 K268 K286 K768 K1.54 M627 K 627 K After tax other income/expense —————— — Net income before discontinued operations 7.12 M9.99 M11.67 M30.91 M59.91 M31.55 M 31.55 M Discontinued operations —————— — Net income 7.12 M9.99 M11.67 M30.91 M59.91 M31.55 M 31.55 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 5.28 M5.83 M8.4 M27.79 M56.43 M28.8 M 28.8 M Basic earnings per share (Basic EPS) -0.18-0.170.160.551.190.65 0.65 Diluted earnings per share (Diluted EPS) -0.18-0.170.160.531.060.61 0.61 Average basic shares outstanding 29.38 M34.64 M50.95 M50.24 M47.55 M44.2 M 178.22 M Diluted shares outstanding 29.38 M34.64 M50.95 M58.29 M55.99 M51.26 M 194.02 M EBITDA 30.3 M—31.84 M25.42 M30.14 M7.47 M 7.47 M EBIT 22.33 M—24.88 M17.92 M24.55 M3.31 M 3.31 M Cost of revenue 0—92 K76 K140 K1.93 M 1.93 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 7.97 M7.63 M6.96 M7.5 M5.59 M4.17 M 4.17 M