Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 11.1 M11.28 M11.25 M9.63 M10.34 M9.95 M 41.16 M Research & development —————— — 영업 이익 9.98 M13.39 M7.56 M9.97 M10.86 M32.09 M 60.48 M Non-Operating Income, Total 00445 K00— — Interest expense, net of interest capitalized 612 K699 K871 K1.06 M5.08 M2.65 M 9.66 M Non-Operating Income, excl. Interest Expenses -612 K-699 K-426 K-1.06 M-5.08 M— — Unusual income/expense —————— — Pretax income 15.39 M16.58 M9.07 M11.05 M9.65 M31.5 M 61.27 M Equity in earnings 2.46 M-1.07 M-709 K-215 K-3.09 M-1.66 M -5.67 M Taxes 2.9 M2.48 M1.38 M1.75 M2.06 M4.66 M 9.86 M Non-controlling/minority interest 7.15 M7.73 M4.08 M5.11 M4.17 M14.65 M 28 M After tax other income/expense —————— — Net income before discontinued operations 5.34 M6.38 M3.62 M4.19 M3.41 M12.19 M 23.41 M Discontinued operations —————— — Net income 5.34 M6.38 M3.62 M4.19 M3.41 M12.19 M 23.41 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 5.25 M6.28 M3.51 M4.08 M3.32 M11.96 M 22.88 M Basic earnings per share (Basic EPS) 0.320.380.210.250.190.71 1.36 Diluted earnings per share (Diluted EPS) 0.340.380.210.250.190.71 1.36 Average basic shares outstanding 16.53 M16.61 M16.62 M16.66 M16.64 M16.74 M 66.66 M Diluted shares outstanding 16.53 M16.61 M16.62 M16.66 M16.64 M16.74 M 66.66 M EBITDA 11.21 M15.81 M10.1 M12.86 M14.38 M37.29 M 74.62 M EBIT 9.38 M13.46 M7.64 M9.86 M10.63 M32.6 M 60.73 M Cost of revenue 602 K-72 K-81 K117 K226 K-514 K -252 K Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.83 M2.35 M2.46 M3.01 M3.74 M4.69 M 13.89 M