FMNB

Value 202020212022202320242025 TTM Total revenue 108.11 M132.82 M149.33 M94.94 M269.45 M279.92 M 279.92 M Gross profit 115.15 M136.64 M166.12 M161.34 M261.2 M272.85 M 272.85 M Operating expenses 3.77 M9.03 M22.71 M28.5 M214.02 M214.88 M 214.88 M Selling/general/admin expenses 12.4 M14.54 M19.44 M22.78 M22.81 M24.7 M 25.34 M Research & development —————— — Operating income 113.67 M129.91 M147.39 M137.31 M51.93 M61.84 M 61.84 M Non-Operating Income, Total 398 K1 M-454 K-471 K-2.64 M1.09 M -1.21 M Interest expense, net of interest capitalized 16.14 M8.47 M17.92 M75.55 M99.92 M91.35 M 91.35 M Non-Operating Income, excl. Interest Expenses -15.74 M-7.46 M-18.37 M-76.02 M-102.56 M-90.26 M -92.56 M Unusual income/expense —————— — Pretax income 50.27 M62.11 M72.83 M58.7 M55.43 M65.05 M 65.05 M Equity in earnings —————— — Taxes 8.4 M10.27 M12.24 M8.77 M9.48 M10.46 M 10.46 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 41.88 M51.84 M60.6 M49.93 M45.95 M54.59 M 54.59 M Discontinued operations —————— — Net income 41.88 M51.84 M60.6 M49.93 M45.95 M54.59 M 54.59 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 41.88 M51.84 M60.6 M49.93 M45.95 M54.59 M 54.59 M Basic earnings per share (Basic EPS) 1.481.781.791.341.231.46 1.46 Diluted earnings per share (Diluted EPS) 1.471.771.791.331.221.45 1.45 Average basic shares outstanding 28.27 M29.17 M33.84 M37.38 M37.33 M37.44 M 149.73 M Diluted shares outstanding 28.39 M29.28 M33.93 M37.5 M37.51 M37.63 M 150.56 M EBITDA 100.87 M126.38 M135.55 M65.05 M53.7 M64.75 M 64.75 M EBIT 95.24 M119.14 M125.49 M57.29 M47.18 M57.98 M 57.98 M Cost of revenue 9.1 M4.65 M1.12 M9.15 M8.24 M7.07 M 7.07 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 5.63 M7.24 M10.05 M7.76 M6.51 M6.78 M 6.78 M