AKAM

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 1 B1.02 B1.02 B1.04 B1.05 B1.09 B 4.21 B Gross profit 595.87 M605.58 M596.19 M616.96 M625.1 M642.41 M 2.48 B Operating expenses 473.89 M633.77 M444.29 M466.06 M462.72 M662.11 M 2.04 B Selling/general/admin expenses 298.51 M300.17 M290.06 M308.84 M306.59 M325.56 M 1.23 B Research & development 120.35 M120.25 M123.55 M125.84 M124.72 M139.45 M 513.56 M Operating income 70.64 M148.06 M154.58 M151.46 M166.02 M94.88 M 566.94 M Non-Operating Income, Total —5 M15.33 M5.45 M3.84 M-10.66 M 13.96 M Interest expense, net of interest capitalized 6.37 M6.37 M6.4 M7.82 M7.48 M7.41 M 29.12 M Non-Operating Income, excl. Interest Expenses —-1.37 M2.92 M-7.82 M-7.48 M-7.36 M -19.75 M Unusual income/expense ——6.02 M5.45 M3.84 M-10.72 M 4.59 M Pretax income 73.81 M587.01 M173.38 M151.94 M173.16 M602.4 M 1.1 B Equity in earnings 00———0 — Taxes 15.9 M18.2 M50.21 M48.32 M32.99 M18.85 M 150.37 M Non-controlling/minority interest —————— — After tax other income/expense 41.8 M19.8 M2.14 M1.84 M1.36 M42.12 M 47.46 M Net income before discontinued operations 57.91 M139.91 M123.17 M103.62 M140.17 M85.07 M 452.03 M Discontinued operations —————— — Net income 57.91 M139.91 M123.17 M103.62 M140.17 M85.07 M 452.03 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 57.91 M139.91 M123.17 M103.62 M140.17 M85.07 M 452.03 M Basic earnings per share (Basic EPS) 0.380.940.830.720.980.58 3.11 Diluted earnings per share (Diluted EPS) 0.380.920.820.710.970.57 3.07 Average basic shares outstanding 151.44 M151.39 M149.05 M144.76 M143.58 M145.4 M 582.79 M Diluted shares outstanding 153.24 M154.35 M151.06 M145.25 M144.81 M147.02 M 588.15 M EBITDA 287.71 M139.76 M325.93 M326.36 M339 M162.81 M 1.15 B EBIT 121.98 M-28.19 M151.91 M150.89 M162.38 M-19.7 M 445.48 M Cost of revenue 408.81 M414.36 M418.94 M426.54 M429.53 M452.5 M 1.73 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 165.73 M167.95 M174.02 M175.46 M176.62 M182.5 M 708.61 M