Financials
Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 11.4 M13.2 M12.6 M13.1 M10.8 M12.6 M 49.1 M Research & development 1 M1.1 M1.1 M1.1 M900 K1.2 M 4.3 M Operating income 17.4 M4 M7.6 M7.7 M5.4 M3.3 M 24 M Non-Operating Income, Total 5.8 M-800 K-600 K-600 K-600 K500 K -1.3 M Interest expense, net of interest capitalized 1.4 M1.1 M800 K900 K700 K700 K 3.1 M Non-Operating Income, excl. Interest Expenses 4.4 M-1.9 M-1.4 M-1.5 M-1.3 M-200 K -4.4 M Unusual income/expense —————— — Pretax income 16.3 M3.7 M7.4 M7.4 M5.3 M2.1 M 22.2 M Equity in earnings —————— — Taxes 3.7 M400 K1.9 M2.4 M2.8 M2 M 9.1 M Non-controlling/minority interest 16.3 M————— — After tax other income/expense —————— — Net income before discontinued operations 12.6 M2.7 M5.5 M5.4 M5.5 M-5.9 M 10.5 M Discontinued operations 100 K-200 K0-2.8 M-2.8 M2.8 M -2.8 M Net income 12.7 M2.5 M5.5 M2.6 M2.7 M-3.1 M 7.7 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 12.7 M2.5 M5.5 M2.6 M2.7 M-3.1 M 7.7 M Basic earnings per share (Basic EPS) 0.470.140.210.10.1-0.12 0.29 Diluted earnings per share (Diluted EPS) 0.470.130.20.10.1-0.12 0.28 Average basic shares outstanding 26.81 M26.8 M26.73 M26.75 M26.75 M26.73 M 106.96 M Diluted shares outstanding 26.93 M27.08 M27.13 M27.1 M27.16 M27.25 M 108.63 M EBITDA 13.8 M8.5 M11.7 M9.9 M8.5 M6.5 M 36.6 M EBIT 11.2 M5.9 M9.3 M7.4 M5.9 M4.1 M 26.7 M Cost of revenue 77 M80.5 M75.6 M80 M71.2 M68.6 M 295.4 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 2.6 M2.6 M2.4 M2.5 M2.6 M2.4 M 9.9 M