OLP

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 30.52 M24.17 M24.55 M23.77 M24.74 M 97.23 M Gross profit 30.52 M24.17 M24.55 M23.77 M24.74 M 97.23 M Operating expenses 15.02 M15.66 M15.72 M16.98 M19.65 M 68.01 M Selling/general/admin expenses 3.8 M4.17 M3.94 M4.13 M4.03 M 16.27 M Research & development ————— — Operating income 15.5 M9.62 M15.35 M15.86 M7.07 M 47.91 M Non-Operating Income, Total 6.95 M188 K138 K85 K198 K 609 K Interest expense, net of interest capitalized 5.06 M5.43 M5.85 M5.62 M5.9 M 22.8 M Non-Operating Income, excl. Interest Expenses 1.6 M-5.43 M-5.85 M-5.62 M-5.9 M -22.8 M Unusual income/expense 290 K188 K138 K85 K198 K 609 K Pretax income 17.44 M4.4 M9.7 M10.36 M1.37 M 25.82 M Equity in earnings 56 K25 K51 K24 K1 000 101 K Taxes ————— — Non-controlling/minority interest 20 K14 K987 K627 K5 000 1.63 M After tax other income/expense ————— — Net income before discontinued operations 10.53 M4.16 M8.43 M10.48 M2.41 M 25.47 M Discontinued operations ————— — Net income 10.53 M4.16 M8.43 M10.48 M2.41 M 25.47 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 10.2 M3.82 M8.1 M10.12 M2.1 M 24.14 M Basic earnings per share (Basic EPS) 0.490.180.390.480.11 1.16 Diluted earnings per share (Diluted EPS) 0.490.180.390.480.1 1.15 Average basic shares outstanding 20.67 M20.82 M20.85 M20.88 M20.87 M 83.42 M Diluted shares outstanding 20.8 M20.95 M20.97 M20.95 M20.91 M 83.78 M EBITDA 21.67 M15.06 M15.65 M13.49 M12.22 M 56.42 M EBIT 15.5 M8.51 M8.82 M6.79 M5.09 M 29.22 M Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 6.17 M6.54 M6.83 M6.7 M7.13 M 27.2 M