Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 13.87 M14.84 M17.6 M19.3 M19.34 M 71.08 M Research & development ————— — Operating income 9.24 M12.65 M11.53 M10.24 M17.47 M 51.89 M Non-Operating Income, Total 15 K-69 K255 K182 K54 K 422 K Interest expense, net of interest capitalized 650 K1.21 M1.2 M1.02 M3.25 M 6.68 M Non-Operating Income, excl. Interest Expenses -650 K-1.21 M-1.2 M-1.02 M-3.25 M -6.68 M Unusual income/expense 15 K-69 K255 K182 K54 K 422 K Pretax income 8.6 M11.38 M10.58 M9.4 M14.27 M 45.63 M Equity in earnings ————— — Taxes 2.07 M2.85 M2.6 M2.52 M3.9 M 11.87 M Non-controlling/minority interest 772 K747 K896 K805 K1.74 M 4.19 M After tax other income/expense ————— — Net income before discontinued operations 5.76 M7.78 M7.08 M6.08 M8.64 M 29.58 M Discontinued operations ————— — Net income 5.76 M7.78 M7.08 M6.08 M8.64 M 29.58 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 5.76 M7.78 M7.08 M6.08 M8.64 M 29.58 M Basic earnings per share (Basic EPS) 0.170.230.210.180.24 0.86 Diluted earnings per share (Diluted EPS) 0.160.220.20.170.25 0.84 Average basic shares outstanding 31.19 M34.47 M34.53 M34.6 M34.56 M 138.16 M Diluted shares outstanding 32 M35.2 M35.37 M35.27 M35.32 M 141.16 M EBITDA 11.06 M14.54 M13.75 M12.3 M19.83 M 60.42 M EBIT 9.24 M12.65 M11.53 M10.24 M17.47 M 51.89 M Cost of revenue 152.67 M168.75 M177.28 M185.43 M237.05 M 768.5 M Other cost of goods sold 152.67 M168.75 M177.28 M185.43 M237.05 M 768.5 M Depreciation & amortization (cash flow) 1.83 M1.89 M2.22 M2.06 M2.36 M 8.54 M