FTK

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 49.74 M50.76 M55.36 M58.35 M56.03 M 220.5 M Gross profit 9.12 M12.28 M12.45 M14.41 M17.78 M 56.91 M Operating expenses 6.22 M6.97 M6.7 M7.47 M8.27 M 29.4 M Selling/general/admin expenses 5.71 M6.63 M6.28 M6.8 M7.38 M 27.09 M Research & development 462 K365 K355 K455 K549 K 1.72 M Operating income 2.72 M5.14 M5.57 M2.59 M9.1 M 22.4 M Non-Operating Income, Total -154 K-358 K-123 K-802 K-1.36 M -2.64 M Interest expense, net of interest capitalized 256 K253 K229 K983 K1.35 M 2.82 M Non-Operating Income, excl. Interest Expenses -512 K-454 K-458 K-1.97 M-2.72 M -5.6 M Unusual income/expense 102 K-157 K106 K181 K8 000 138 K Pretax income 2.57 M4.79 M5.44 M1.78 M7.74 M 19.76 M Equity in earnings ————— — Taxes 36 K355 K64 K17 K12.45 M 12.89 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 2.56 M4.43 M5.38 M1.77 M20.36 M 31.93 M Discontinued operations ————— — Net income 2.56 M4.43 M5.38 M1.77 M20.36 M 31.93 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 2.53 M4.43 M5.38 M1.77 M20.36 M 31.93 M Basic earnings per share (Basic EPS) 0.090.150.180.040.6 0.97 Diluted earnings per share (Diluted EPS) 0.080.150.170.050.53 0.9 Average basic shares outstanding 29.61 M29.53 M29.68 M33.95 M35.87 M 129.03 M Diluted shares outstanding 30.9 M30.89 M31.75 M36.23 M38.14 M 137.01 M EBITDA 2.95 M5.37 M6.05 M7.16 M9.56 M 28.14 M EBIT 2.9 M5.31 M5.75 M6.73 M8.92 M 26.71 M Cost of revenue 40.62 M38.48 M42.91 M44.14 M38.85 M 164.38 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 54 K60 K300 K429 K639 K 1.43 M