INSE

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 78 M82.8 M60.4 M80.3 M86.2 M 309.7 M Gross profit 78 M82.8 M60.4 M80.3 M86.2 M 309.7 M Operating expenses 40.1 M46.3 M39.8 M46.2 M48.8 M 181.1 M Selling/general/admin expenses 29.6 M34.4 M30.3 M31.9 M31.7 M 128.3 M Research & development ————— — Operating income 11.9 M8.7 M1.6 M7.9 M9.7 M 27.9 M Non-Operating Income, Total 7.7 M-8.6 M-6.8 M-6.9 M-12.3 M -34.6 M Interest expense, net of interest capitalized 7.6 M8.8 M7 M7.1 M12.5 M 35.4 M Non-Operating Income, excl. Interest Expenses 0-17.6 M-14 M-14.2 M-25 M -70.8 M Unusual income/expense 100 K200 K200 K200 K200 K 800 K Pretax income 4.4 M-12.7 M5.2 M1 M2.6 M -3.9 M Equity in earnings ————— — Taxes 1 M59.1 M5.1 M8.8 M700 K 73.7 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations -7.5 M67 M-100 K-7.8 M-1.9 M 57.2 M Discontinued operations ————— — Net income -7.5 M67 M-100 K-7.8 M-1.9 M 57.2 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 3.4 M54.2 M100 K7.8 M1.9 M 64 M Basic earnings per share (Basic EPS) 0.122.340-0.27-0.07 2 Diluted earnings per share (Diluted EPS) 0.122.290-0.27-0.07 1.95 Average basic shares outstanding 28.52 M28.52 M28.97 M29.08 M29.09 M 115.67 M Diluted shares outstanding 28.52 M29.2 M28.97 M29.08 M29.09 M 116.35 M EBITDA ————— — EBIT ————— — Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) —-7.2 M10.6 M15.3 M13.2 M 31.9 M