Also trades as: 2020.OL (OSL) · $vol 0M · 0FF.F (FSX) · $vol 0M

$0.70

+0.15 (+27.27%)

Weekly Expected Move ±102.9%

$-1 $-0 $1 $1 $2

OTC · Industrials · Marine Shipping · Tech Score Neutral · Power 64 · $16.1M mcap · 18M float · 0.018% daily turnover · Short 61% of daily vol

Revenue

$65M -9.4% ▼

5Y CAGR: +5.8%

Gross Profit

$40M -11.0% ▼

5Y CAGR: +10.3%

Operating Income

$36M -57.1% ▼

5Y CAGR: +11.2%

Net Income

$30M -60.2% ▼

5Y CAGR: +22.3%

EPS (Diluted)

$1.33 -60.2% ▼

5Y CAGR: +19.3%

EBITDA

$44M -52.8% ▼

5Y CAGR: +5.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$114M	$76M	$71M	$72M	$65M
YoY Growth	+132.7%	-33.1%	-7.0%	+1.3%	-9.4%
Cost of Revenue	$30M	$31M	$20M	$26M	$25M
Gross Profit	$82M	$45M	$50M	$45M	$40M
Gross Margin	71.7%	58.7%	71.3%	63.0%	62.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$3M	$4M	$3M	$4M	$4M
Operating Expenses	$3M	$3M	$13M	-$38M	$2M
Operating Income	$80M	$42M	$38M	$84M	$36M
Operating Margin	70.7%	54.5%	53.2%	116.7%	55.3%
Interest Expense	$10M	$9M	$11M	$7M	$8M
Income Before Tax	$71M	$32M	$27M	$77M	$31M
Tax Expense	$0	$100K	$2M	$700K	$103K
Net Income	$71M	$32M	$26M	$76M	$30M
Net Margin	62.2%	41.9%	36.2%	106.4%	46.8%
EPS (Diluted)	$3.14	$1.42	$1.13	$3.34	$1.33
EBITDA	$92M	$53M	$50M	$93M	$44M
Shares Outstanding	23M	23M	23M	23M	23M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$20M	$14M	$9M	$13M	$19M	$22M	$162M	$28M
Cost of Revenue	$6M	$6M	$7M	$6M	$6M	$4M	$3M	-$95K
Gross Profit	$13M	$8M	$2M	$7M	$13M	$18M	$159M	$100K
Gross Margin	67.2%	54.9%	25.0%	51.1%	66.3%	79.5%	98.0%	0.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1M	$900K	$900K	$1M	$1M	$1M	$1M	$400K
Operating Expenses	$600K	$500K	$200K	-$400K	$900K	$2M	$1M	$381K
Operating Income	$12M	$7M	$2M	$7M	$12M	$16M	$158M	$29M
Operating Margin	64.1%	51.4%	22.7%	54.1%	61.6%	71.8%	97.2%	103.9%
Interest Expense	$1M	$2M	$2M	$2M	$2M	$2M	$2M	$0
Income Before Tax	$12M	$5M	$200K	$6M	$10M	$14M	$155M	$30M
Tax Expense	$200K	$200K	$0	-$100K	$100K	$100K	$301K	$0
Net Income	$12M	$5M	$200K	$6M	$10M	$14M	$155M	$30M
Net Margin	59.5%	35.4%	2.3%	42.9%	51.6%	62.7%	95.2%	108.3%
EPS (Diluted)	$0.50	$0.22	$0.01	$0.25	$0.43	$0.60	$6.75	$1.29
EBITDA	$15M	$10M	$5M	$10M	$14M	$17M	$158M	$27M
Shares Outstanding	23M	23M	23M	23M	23M	23M	23M	23M

TTBKF OTC