INSG

Value 202020212022202320242025 TTM Total revenue 313.83 M262.4 M245.32 M195.69 M191.24 M166.19 M 166.19 M Gross profit 90.84 M75.92 M66.91 M52.45 M68.8 M71 M 71 M Operating expenses 115.98 M122.45 M124.83 M88.74 M67.08 M66.68 M 66.68 M Selling/general/admin expenses 66.44 M66.48 M60.83 M42.23 M33.19 M38.16 M 38.16 M Research & development 44.95 M52.67 M59.24 M21.51 M20.6 M19.8 M 19.8 M Operating income 25.13 M46.52 M57.92 M36.28 M1.72 M4.32 M 4.32 M Non-Operating Income, Total 1.69 M845 K1.46 M54 K850 K737 K 737 K Interest expense, net of interest capitalized ——200 K500 K137 K69 K 100 K Non-Operating Income, excl. Interest Expenses 700 K0-200 K-500 K-137 K-69 K -100 K Unusual income/expense 992 K845 K1.46 M54 K850 K737 K 737 K Pretax income -110.44 M-47.72 M-68.43 M-45.3 M-13.68 M1.28 M -2.07 M Equity in earnings —————— — Taxes 748 K191 K-465 K885 K689 K44 K 44 K Non-controlling/minority interest 29 K214 K0——— — After tax other income/expense -667 K-286 K0——-35 K — Net income before discontinued operations 111.2 M48.1 M67.97 M46.19 M-14.37 M438 K 438 K Discontinued operations ————18.94 M400 K 400 K Net income 111.2 M48.1 M67.97 M46.19 M4.57 M838 K 838 K Dilution adjustment 5.82 M8.51 M5.47 M5.98 M05.47 M 5.47 M Preferred dividends 2.9 M4.24 M2.74 M2.99 M3.27 M3.57 M 3.57 M Diluted net income available to common stockholders 114.12 M52.37 M70.7 M49.18 M1.3 M2.74 M 2.74 M Basic earnings per share (Basic EPS) —-5.1-6.6-4.320.1-0.18 -0.18 Diluted earnings per share (Diluted EPS) —-5.1-6.6-4.320.1-0.18 -0.18 Average basic shares outstanding —10.32 M10.73 M11.37 M12.54 M15.13 M 60.2 M Diluted shares outstanding —10.32 M10.73 M11.37 M12.54 M15.13 M 60.2 M EBITDA 2.81 M-21.19 M-30.71 M-13.76 M14.24 M12.76 M 12.76 M EBIT -25.13 M-46.52 M-57.92 M-36.28 M1.72 M4.32 M 4.32 M Cost of revenue 222.99 M186.47 M178.41 M143.23 M122.45 M95.19 M 95.19 M Other cost of goods sold 538 K657 K2.61 M143.23 M122.45 M95.19 M 95.19 M Depreciation & amortization (cash flow) 27.95 M25.33 M27.21 M22.52 M12.53 M8.45 M 8.45 M