LAW

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 36.27 M37 M36.65 M38.11 M40.92 M41.17 M 156.85 M Gross profit 26.53 M27.46 M27.15 M28.42 M30.91 M30.94 M 117.42 M Operating expenses 37.4 M53.59 M39.76 M40.23 M45.37 M40.18 M 165.55 M Selling/general/admin expenses 24.65 M24.59 M25.5 M26.27 M31.95 M25.23 M 108.95 M Research & development 12.76 M13.79 M14.26 M13.97 M13.42 M14.95 M 56.6 M Operating income 10.88 M26.13 M12.61 M11.81 M14.46 M9.24 M 48.12 M Non-Operating Income, Total 1.71 M1.44 M1.39 M1.22 M919 K974 K 4.5 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 61 K-20 K40 K9 000-18 K-22 K 9 000 Unusual income/expense 1.65 M1.46 M1.35 M1.21 M937 K996 K 4.5 M Pretax income 9.04 M25.18 M11.26 M10.6 M13.53 M8.25 M 43.63 M Equity in earnings —————— — Taxes 100 K32 K100 K200 K100 K343 K 743 K Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 9.16 M25.2 M11.39 M10.81 M13.66 M8.5 M 44.37 M Discontinued operations —————— — Net income 9.16 M25.2 M11.39 M10.81 M13.66 M8.5 M 44.37 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 9.16 M25.2 M11.39 M10.81 M13.66 M8.5 M 44.37 M Basic earnings per share (Basic EPS) -0.15-0.43-0.19-0.18-0.22-0.13 -0.72 Diluted earnings per share (Diluted EPS) -0.15-0.43-0.19-0.18-0.22-0.13 -0.72 Average basic shares outstanding 59.67 M60.21 M60.56 M61.24 M62.09 M61.72 M 245.63 M Diluted shares outstanding 59.67 M60.21 M60.56 M61.24 M62.09 M61.72 M 245.63 M EBITDA -9.89 M-25.3 M-11.68 M-10.91 M-13.56 M-8.31 M -44.47 M EBIT -10.88 M-26.13 M-12.61 M-11.81 M-14.46 M-9.24 M -48.12 M Cost of revenue 9.74 M9.53 M9.5 M9.68 M10.01 M10.23 M 39.42 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 989 K834 K927 K902 K902 K927 K 3.66 M