Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 181 M132 M158 M155 M188 M124 M 625 M Research & development 31 M22 M21 M33 M21 M16 M 91 M Operating income 40 M66 M72 M43 M81 M137 M 333 M Non-Operating Income, Total 10 M5 M10 M3 M3 M3 M 19 M Interest expense, net of interest capitalized 12 M10 M11 M11 M11 M7 M 40 M Non-Operating Income, excl. Interest Expenses -2 M-5 M-1 M-8 M-8 M-4 M -21 M Unusual income/expense —————— — Pretax income 32 M59 M62 M37 M81 M115 M 295 M Equity in earnings —————— — Taxes 15 M11 M44 M-5 M-21 M26 M 44 M Non-controlling/minority interest —————— — After tax other income/expense 0-1 M0-1 M—0 — Net income before discontinued operations 16 M47 M18 M42 M103 M89 M 252 M Discontinued operations —————— — Net income 16 M47 M18 M42 M103 M89 M 252 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 16 M47 M18 M42 M103 M89 M 252 M Basic earnings per share (Basic EPS) 0.130.380.150.340.810.71 2.01 Diluted earnings per share (Diluted EPS) 0.130.380.140.330.790.69 1.95 Average basic shares outstanding 132 M124 M125 M125 M125 M124 M — Diluted shares outstanding 133 M125 M126 M129 M128 M129 M — EBITDA 59 M71 M74 M47 M77 M140 M 338 M EBIT 40 M66 M72 M44 M75 M138 M 329 M Cost of revenue 48 M44 M52 M83 M67 M40 M 242 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 18 M5 M2 M3 M2 M2 M 9 M