MGYR

Value 202020212022202320242025 TTM Total revenue 21.46 M27.37 M29.43 M30.04 M30.28 M33.53 M 34.82 M Gross profit 19.8 M25.74 M29.13 M29.65 M30.19 M33.13 M 34.5 M Operating expenses 5.86 M5.53 M5 M5.15 M4.33 M4.08 M 3.86 M Selling/general/admin expenses 5.34 M5.45 M5.08 M4.89 M5.41 M5.44 M 5.02 M Research & development —————— — Operating income 13.94 M20.2 M24.13 M24.6 M29.47 M32.76 M 34.2 M Non-Operating Income, Total 572 K600 K439 K-5 00022.96 M21.4 M 21.34 M Interest expense, net of interest capitalized 5.51 M2.94 M2.48 M10.33 M193 K178 K 23.05 M Non-Operating Income, excl. Interest Expenses -4.94 M-2.34 M-2.04 M-10.34 M2.37 M21.22 M -1.7 M Unusual income/expense ————20.4 M— — Pretax income 3.11 M8.72 M11.17 M10.74 M11.1 M13.81 M 15.2 M Equity in earnings —————— — Taxes 921 K2.6 M3.25 M3.03 M3.32 M4.05 M 4.38 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 2.19 M6.12 M7.92 M7.71 M7.78 M9.76 M 10.81 M Discontinued operations —————— — Net income 2.19 M6.12 M7.92 M7.71 M7.78 M9.76 M 10.81 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 2.19 M6.12 M7.92 M7.71 M7.78 M9.76 M 10.81 M Basic earnings per share (Basic EPS) ——1.171.21.231.57 1.74 Diluted earnings per share (Diluted EPS) ——1.171.21.231.56 1.73 Average basic shares outstanding ——6.78 M6.42 M6.34 M6.22 M 24.88 M Diluted shares outstanding ——6.78 M6.42 M6.34 M6.24 M 24.97 M EBITDA 14.69 M20.87 M24.78 M25.2 M26.69 M29.97 M 31.52 M EBIT 13.94 M20.2 M24.13 M24.5 M25.86 M29.05 M 30.64 M Cost of revenue 1.67 M1.63 M304 K381 K90 K402 K 324 K Other cost of goods sold —————— — Depreciation & amortization (cash flow) 747 K668 K648 K703 K827 K919 K 878 K