LOCO

Valor 202020212022202320242025 TTM Total revenue 427.15 M455.42 M470.1 M468.83 M473.01 M490.05 M 490.05 M Gross profit 213.74 M230.72 M221.56 M233.34 M245.1 M262.7 M 262.7 M Operating expenses 52.73 M58.27 M55.22 M54.44 M62.65 M67.36 M 50.46 M Selling/general/admin expenses 79.98 M88.78 M91.66 M96.63 M104.68 M114.92 M 98.02 M Research & development —————— — Operating income 33.56 M41.34 M30.12 M39.79 M41.17 M42.05 M 42.05 M Non-Operating Income, Total —————— — Interest expense, net of interest capitalized 3.29 M1.82 M1.68 M4.81 M5.9 M4.47 M 4.47 M Non-Operating Income, excl. Interest Expenses —————— — Unusual income/expense —————— — Pretax income 30.13 M39.45 M28.88 M34.88 M35.29 M37.58 M 37.58 M Equity in earnings —————— — Taxes 5.65 M10.33 M8.08 M9.32 M9.61 M11.09 M 11.09 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 24.47 M29.12 M20.8 M25.55 M25.68 M26.49 M 26.49 M Discontinued operations —————— — Net income 24.47 M29.12 M20.8 M25.55 M25.68 M26.49 M 26.49 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 24.47 M29.12 M20.8 M25.55 M25.68 M26.49 M 26.49 M Basic earnings per share (Basic EPS) 0.70.810.570.750.860.91 0.91 Diluted earnings per share (Diluted EPS) 0.680.80.570.740.860.9 0.9 Average basic shares outstanding 35.19 M35.97 M36.35 M34.25 M29.85 M29.18 M 116.58 M Diluted shares outstanding 35.8 M36.45 M36.58 M34.37 M30.03 M29.4 M 117.41 M EBITDA 51.5 M57.56 M44.68 M55.2 M56.88 M58.01 M 58.01 M EBIT 34.62 M42.39 M30.26 M39.96 M41.17 M42.05 M 42.05 M Cost of revenue 213.42 M224.7 M248.55 M235.49 M227.9 M227.34 M 227.34 M Other cost of goods sold 213.23 M224.7 M248.55 M235.49 M227.9 M227.34 M 227.34 M Depreciation & amortization (cash flow) 16.88 M15.18 M14.42 M15.23 M15.72 M15.97 M 15.97 M