WILC

Valor 202020212022202320242025 TTM Total revenue ——141.57 M149.78 M157.88 M191.41 M — Gross profit ——40.65 M33.24 M44.24 M54.8 M — Operating expenses —————— — Selling/general/admin expenses ——6.85 M7.2 M7.17 M9.02 M — Research & development —————— — Operating income ——12.81 M5.61 M15.05 M23.33 M — Non-Operating Income, Total —————— — Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses —————— — Unusual income/expense —————— — Pretax income ——15.33 M10.81 M25.41 M36.55 M — Equity in earnings —————— — Taxes ——3.53 M2.08 M6.13 M8.2 M — Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations ——11.81 M8.73 M19.28 M28.35 M — Discontinued operations —————— — Net income ——11.81 M8.73 M19.28 M28.35 M — Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders —————— — Basic earnings per share (Basic EPS) —————— — Diluted earnings per share (Diluted EPS) —————— — Average basic shares outstanding —————— — Diluted shares outstanding —————— — EBITDA —————— — EBIT —————— — Cost of revenue ——100.92 M116.54 M113.64 M136.61 M — Other cost of goods sold —————— — Depreciation & amortization (cash flow) ——688 K706 K809 K1.04 M —