CMPR

Value Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 869.48 M863.28 M1.04 B886.21 M 3.66 B Gross profit 412.8 M402.8 M487.72 M409.2 M 1.71 B Operating expenses 136.58 M88.19 M97.23 M84.63 M 406.63 M Selling/general/admin expenses 252.11 M264.39 M306.36 M267.44 M 1.09 B Research & development ———— — Operating income 65.44 M48.97 M88.1 M49.17 M 251.68 M Non-Operating Income, Total -37.27 M8.44 M1.5 M-1.73 M -29.06 M Interest expense, net of interest capitalized ———— — Non-Operating Income, excl. Interest Expenses -12.94 M4.99 M-224 K-4.31 M -12.49 M Unusual income/expense -24.33 M3.45 M1.73 M2.58 M -16.57 M Pretax income 13.46 M24.36 M62.83 M26.35 M 127 M Equity in earnings ———— — Taxes 41.82 M17.84 M13.34 M11.71 M 84.7 M Non-controlling/minority interest -3.04 M-1.12 M146 K804 K -3.21 M After tax other income/expense -3.56 M-2.09 M-1.67 M-1.61 M -8.92 M Net income before discontinued operations -25.32 M7.64 M49.34 M13.84 M 45.5 M Discontinued operations ———— — Net income -25.32 M7.64 M49.34 M13.84 M 45.5 M Dilution adjustment ———— — Preferred dividends ———— — Diluted net income available to common stockholders -25.32 M7.64 M49.34 M13.84 M 45.5 M Basic earnings per share (Basic EPS) -1.020.312.010.57 1.87 Diluted earnings per share (Diluted EPS) -0.950.31.950.55 1.85 Average basic shares outstanding 24.92 M24.57 M24.57 M24.26 M — Diluted shares outstanding 25.64 M25.05 M25.3 M25.19 M — EBITDA 295.28 M318.87 M393.37 M327.45 M 1.33 B EBIT 276.22 M314.61 M390.49 M324.56 M 1.31 B Cost of revenue 456.68 M460.48 M554.48 M477.01 M 1.95 B Other cost of goods sold ———— — Depreciation & amortization (cash flow) 19.06 M4.25 M2.88 M2.89 M 29.08 M