OPXS

Value 202020212022202320242025 TTM Total revenue 25.89 M18.22 M22.38 M25.66 M33.99 M41.36 M 42.33 M Gross profit 6.09 M2.52 M4.9 M6.62 M9.53 M12.06 M 12.03 M Operating expenses 3.21 M3.01 M3.27 M3.83 M5.21 M6.25 M 6.14 M Selling/general/admin expenses 3.21 M3.01 M3.25 M3.83 M4.71 M4.92 M 5.67 M Research & development —————— — Operating income 2.88 M494 K1.65 M2.79 M4.82 M7.13 M 6.37 M Non-Operating Income, Total 527 K2.52 M0——781 K — Interest expense, net of interest capitalized 19 K11 K055 K47 K23 K — Non-Operating Income, excl. Interest Expenses 508 K2.51 M0——758 K — Unusual income/expense —————— — Pretax income 2.36 M2.03 M1.65 M2.73 M4.77 M6.35 M 5.64 M Equity in earnings —————— — Taxes 531 K101 K364 K500 K1.01 M1.2 M 1.19 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 1.82 M2.13 M1.28 M2.26 M3.77 M5.15 M 4.54 M Discontinued operations —————— — Net income 1.82 M2.13 M1.28 M2.26 M3.77 M5.15 M 4.54 M Dilution adjustment ——0——— — Preferred dividends ——0——— — Diluted net income available to common stockholders 1.23 M1.47 M1.28 M2.26 M3.77 M5.15 M 4.54 M Basic earnings per share (Basic EPS) 0.140.180.160.340.560.75 0.67 Diluted earnings per share (Diluted EPS) 0.140.180.160.340.550.74 0.65 Average basic shares outstanding 8.46 M8.24 M8.13 M6.62 M6.76 M6.87 M 27.51 M Diluted shares outstanding 8.59 M8.32 M8.22 M6.65 M6.83 M6.92 M 27.7 M EBITDA 3.13 M-231 K1.93 M3.13 M4.81 M6.35 M 6.41 M EBIT 2.88 M-494 K1.63 M2.79 M4.32 M5.83 M 5.94 M Cost of revenue 19.8 M15.7 M17.49 M19.04 M24.47 M29.28 M 30.26 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 248 K263 K307 K345 K487 K515 K 476 K