NRIM

Value 20202021202220232024 TTM Total revenue 131.56 M137.19 M127.35 M125.79 M195.96 M 249.24 M Gross profit 129.13 M133.09 M125.5 M121.95 M151.93 M 202.7 M Operating expenses -22.6 M-11.14 M12.46 M20.32 M18.02 M 6.68 M Selling/general/admin expenses 20.98 M22.74 M23.59 M25.76 M28.91 M 32.56 M Research & development ————— — Operating income 154.19 M146.68 M115.56 M104.18 M137.03 M 199.19 M Non-Operating Income, Total 489 K-2.83 M2.13 M-1.76 M303 K -2.05 M Interest expense, net of interest capitalized 6.05 M3.78 M5.21 M28.7 M40.74 M 43.05 M Non-Operating Income, excl. Interest Expenses -5.56 M-6.61 M-3.08 M-30.45 M-40.43 M -45.1 M Unusual income/expense ————— — Pretax income 42.45 M47.99 M38.49 M31.61 M46.99 M 81.21 M Equity in earnings 0———— — Taxes 9.56 M10.48 M7.75 M6.21 M10.02 M 18.11 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 32.89 M37.52 M30.74 M25.39 M36.97 M 63.09 M Discontinued operations ————— — Net income 32.89 M37.52 M30.74 M25.39 M36.97 M 63.09 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 32.89 M37.52 M30.74 M25.39 M36.97 M 63.09 M Basic earnings per share (Basic EPS) 1.291.521.331.131.68 2.86 Diluted earnings per share (Diluted EPS) 1.281.51.321.121.66 2.81 Average basic shares outstanding 25.42 M24.72 M23.06 M22.4 M22.01 M 88.27 M Diluted shares outstanding 25.72 M25 M23.32 M22.64 M22.34 M 89.72 M EBITDA 158 M150.31 M118.67 M107.76 M181.49 M 239.95 M EBIT 151.73 M144.23 M113.03 M101.63 M174.65 M 236.5 M Cost of revenue 2.43 M4.1 M1.85 M3.84 M3.29 M 6.06 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 6.28 M6.08 M5.63 M6.13 M6.84 M 3.46 M