AORT

Value 202020212022202320242025 TTM Total revenue 253.23 M298.84 M313.79 M354 M388.54 M441.33 M 441.33 M Gross profit 167.78 M197.51 M202.52 M229.18 M248.78 M284.23 M 284.23 M Operating expenses 165.34 M205.32 M196.32 M237.68 M209.91 M257.48 M 257.48 M Selling/general/admin expenses 141.14 M169.77 M157.44 M208.98 M181.46 M226.49 M 226.49 M Research & development 24.21 M35.55 M38.88 M28.71 M28.45 M30.99 M 30.99 M Operating income 2.44 M8.12 M6.2 M5.74 M38.87 M33.74 M 33.74 M Non-Operating Income, Total 3.35 M11.71 M6.36 M6.28 M16.78 M17.48 M 17.48 M Interest expense, net of interest capitalized 16.7 M16.9 M18.22 M25.3 M34.28 M26.58 M 26.58 M Non-Operating Income, excl. Interest Expenses -16.48 M-11.32 M-14.98 M-22.12 M-27.41 M-18.62 M -18.62 M Unusual income/expense 3.13 M6.14 M3.11 M3.11 M9.91 M9.52 M 9.52 M Pretax income 17.17 M14.83 M14.98 M21.59 M7.51 M14.78 M 14.78 M Equity in earnings —————— — Taxes 492 K7 0004.21 M9.1 M5.84 M5.01 M 5.01 M Non-controlling/minority interest —————— — After tax other income/expense 3.78 M-2.06 M-2.27 M-1.36 M-5.7 M— — Net income before discontinued operations 16.68 M14.83 M19.19 M30.69 M13.36 M9.77 M 9.77 M Discontinued operations —————— — Net income 16.68 M14.83 M19.19 M30.69 M13.36 M9.77 M 9.77 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 16.57 M14.74 M19.09 M30.57 M13.34 M9.76 M 9.76 M Basic earnings per share (Basic EPS) -0.44-0.38-0.48-0.75-0.320.22 0.22 Diluted earnings per share (Diluted EPS) -0.44-0.38-0.48-0.75-0.320.21 0.21 Average basic shares outstanding 37.86 M38.98 M40.03 M40.74 M41.68 M45.34 M 179.1 M Diluted shares outstanding 37.86 M38.98 M40.03 M40.74 M41.68 M47.16 M 183.55 M EBITDA 23.15 M16.17 M28.64 M14.57 M63.08 M49.2 M 49.2 M EBIT 2.44 M-7.81 M6.2 M-8.51 M38.87 M26.75 M 26.75 M Cost of revenue 85.44 M101.32 M111.27 M124.83 M139.76 M157.1 M 157.1 M Other cost of goods sold 1.7 M4.8 M4 M4.4 M3.8 M3.3 M — Depreciation & amortization (cash flow) 20.71 M23.98 M22.44 M23.08 M24.2 M22.46 M 22.46 M