Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 5.83 M5.38 M5.45 M5.87 M5.71 M 22.41 M Research & development ————— — Operating income 6.04 M9.51 M9.92 M10.76 M7.11 M 37.3 M Non-Operating Income, Total -2.9 M-3.17 M-3.14 M-3.19 M-1.26 M -10.77 M Interest expense, net of interest capitalized 3.02 M3.17 M3.24 M3.41 M3.74 M 13.56 M Non-Operating Income, excl. Interest Expenses -6.03 M-6.34 M-6.49 M-6.83 M-5.03 M -24.69 M Unusual income/expense 120 K-1 000104 K222 K29 K 354 K Pretax income 3.15 M6.34 M6.79 M7.56 M5.85 M 26.53 M Equity in earnings ————— — Taxes 283 K1.48 M1.6 M1.78 M1.75 M 6.6 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 2.87 M4.85 M5.19 M5.78 M4.1 M 19.93 M Discontinued operations ————— — Net income 2.87 M4.85 M5.19 M5.78 M4.1 M 19.93 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 2.87 M4.85 M5.19 M5.78 M4.1 M 19.93 M Basic earnings per share (Basic EPS) 0.240.390.420.460.32 1.59 Diluted earnings per share (Diluted EPS) 0.220.380.410.460.32 1.57 Average basic shares outstanding 12.41 M12.46 M12.48 M12.54 M12.54 M 50.03 M Diluted shares outstanding 12.55 M12.61 M12.63 M12.69 M12.7 M 50.62 M EBITDA 14.51 M18.14 M18.89 M20 M16.91 M 73.95 M EBIT 6.04 M9.51 M9.92 M10.76 M7.11 M 37.3 M Cost of revenue 19.13 M19.35 M18.07 M18.05 M20.69 M 76.17 M Other cost of goods sold 17.68 M17.13 M17.16 M17.57 M19.92 M 71.78 M Depreciation & amortization (cash flow) 8.47 M8.64 M8.97 M9.25 M9.8 M 36.66 M