NUS

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 430.14 M445.55 M364.49 M386.14 M364.21 M370.32 M 1.49 B Gross profit 301.46 M279.15 M246.96 M265.73 M256.72 M261.98 M 1.03 B Operating expenses 283.23 M332.23 M256.86 M234.95 M235.08 M238.74 M 965.63 M Selling/general/admin expenses 283.23 M286.35 M231.75 M234.95 M235.08 M238.74 M 940.52 M Research & development —————— — Operating income 18.23 M-1.02 M9.9 M30.78 M21.64 M3.44 M 65.76 M Non-Operating Income, Total 1.57 M351 K28.38 M843 K1.5 M1.06 M 31.78 M Interest expense, net of interest capitalized 6.5 M5.86 M3.28 M2.53 M4.14 M3.99 M 13.95 M Non-Operating Income, excl. Interest Expenses -4.93 M-5.51 M25.09 M-1.68 M-2.64 M-2.94 M 17.83 M Unusual income/expense —————— — Pretax income 13.3 M29 M134.6 M27.41 M15.99 M18.19 M 196.2 M Equity in earnings —————— — Taxes 5 M8.46 M27.1 M6.3 M1.1 M1.49 M 35.99 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 8.3 M19.5 M107.52 M21.12 M17.08 M14.49 M 160.2 M Discontinued operations —————— — Net income 8.3 M19.5 M107.52 M21.12 M17.08 M14.49 M 160.2 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 8.3 M19.5 M107.52 M21.12 M17.08 M14.49 M 160.2 M Basic earnings per share (Basic EPS) 0.17-0.732.160.430.350.31 3.25 Diluted earnings per share (Diluted EPS) 0.17-0.732.140.430.340.27 3.18 Average basic shares outstanding 49.71 M49.66 M49.76 M49.44 M49.4 M49.29 M 197.9 M Diluted shares outstanding 49.73 M49.66 M50.33 M49.5 M50.31 M50.3 M 200.44 M EBITDA 35.55 M-36.63 M4.3 M43.83 M33.73 M36.16 M 118.02 M EBIT 18.23 M-53.08 M-9.9 M30.78 M21.64 M23.24 M 65.76 M Cost of revenue 128.68 M166.41 M117.53 M120.41 M107.49 M108.34 M 453.76 M Other cost of goods sold 1.58 M43.12 M3.08 M2.71 M43 K-2.04 M 3.81 M Depreciation & amortization (cash flow) 17.32 M16.45 M14.21 M13.05 M12.09 M12.91 M 52.26 M