ELSE

Value 20202021202220232024 TTM Total revenue 7.62 M8.61 M9.03 M8.55 M9.37 M 9.79 M Gross profit 3.93 M4.68 M4.84 M4.25 M4.58 M 4.96 M Operating expenses 4.13 M4.24 M4.88 M4.27 M4.59 M 4.92 M Selling/general/admin expenses 3.3 M3.36 M4.04 M3.3 M3.57 M 3.97 M Research & development 836 K876 K836 K973 K1.01 M 949 K Operating income 204 K441 K37 K28 K4 000 -24 K Non-Operating Income, Total 32 K18 K109 K406 K440 K 359 K Interest expense, net of interest capitalized 3 0001 0001 0001 0000 — Non-Operating Income, excl. Interest Expenses 28 K3 000108 K405 K440 K 353 K Unusual income/expense 1 00014 K0—— — Pretax income 172 K459 K72 K378 K436 K 561 K Equity in earnings ————— — Taxes 48 K49 K28 K103 K10 K 49 K Non-controlling/minority interest ————— — After tax other income/expense -4 0007 0000—— — Net income before discontinued operations 124 K410 K100 K275 K446 K 524 K Discontinued operations ————— — Net income 124 K410 K100 K275 K446 K 524 K Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 124 K410 K100 K275 K446 K 524 K Basic earnings per share (Basic EPS) -0.040.120.030.080.13 0.12 Diluted earnings per share (Diluted EPS) -0.040.120.030.080.13 0.12 Average basic shares outstanding 3.4 M3.4 M3.4 M3.43 M3.44 M 13.8 M Diluted shares outstanding 3.4 M3.44 M3.43 M3.43 M3.44 M 13.91 M EBITDA 156 K736 K108 K66 K88 K 130 K EBIT -204 K441 K-37 K-28 K-4 000 40 K Cost of revenue 3.69 M3.93 M4.19 M4.31 M4.79 M 4.83 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 360 K295 K145 K94 K92 K 90 K