PBYI

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 59.08 M46.01 M52.44 M54.48 M75.45 M 228.37 M Gross profit 45.16 M35.45 M40.13 M42.3 M52.33 M 170.21 M Operating expenses 31.79 M31.47 M33.5 M32.73 M35.22 M 132.91 M Selling/general/admin expenses 16.62 M17.6 M18.05 M16.82 M18.38 M 70.85 M Research & development 15.17 M13.86 M15.45 M15.91 M16.84 M 62.07 M Operating income 13.37 M3.98 M6.64 M9.57 M17.11 M 37.3 M Non-Operating Income, Total -1.13 M-717 K-471 K-330 K1 000 -1.52 M Interest expense, net of interest capitalized 2.62 M2.18 M1.84 M1.49 M1.12 M 6.62 M Non-Operating Income, excl. Interest Expenses -4.02 M-3.25 M-2.72 M-1.93 M-1.26 M -9.17 M Unusual income/expense 268 K359 K410 K115 K143 K 1.03 M Pretax income 12.24 M3.27 M6.17 M9.24 M17.11 M 35.78 M Equity in earnings ————— — Taxes -7.07 M293 K310 K399 K3.89 M 4.9 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 19.3 M2.97 M5.86 M8.84 M13.44 M 31.11 M Discontinued operations ————— — Net income 19.3 M2.97 M5.86 M8.84 M13.44 M 31.11 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 19.3 M2.97 M5.86 M8.84 M13.44 M 31.11 M Basic earnings per share (Basic EPS) 0.40.060.120.180.26 0.62 Diluted earnings per share (Diluted EPS) 0.40.060.120.170.26 0.61 Average basic shares outstanding 48.65 M49.6 M49.7 M50.34 M50.01 M 199.65 M Diluted shares outstanding 49.1 M49.91 M50.14 M50.93 M50.65 M 201.63 M EBITDA 23.16 M6.48 M9.14 M12.07 M26.91 M 54.6 M EBIT 13.37 M3.98 M6.64 M9.57 M17.11 M 37.3 M Cost of revenue 13.92 M10.56 M12.3 M12.17 M23.13 M 58.16 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 9.8 M2.5 M2.5 M2.5 M9.8 M 17.3 M