INTA

Value Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 139.03 M140.21 M146.04 M152.53 M 577.8 M Gross profit 103.83 M105.14 M110.51 M118.37 M 437.85 M Operating expenses 118.29 M112.31 M124.76 M122.59 M 477.95 M Selling/general/admin expenses 77.35 M73.03 M80.61 M79.64 M 310.63 M Research & development 40.93 M39.28 M44.14 M42.95 M 167.31 M Operating income -14.46 M-7.18 M-14.25 M-4.22 M -40.1 M Non-Operating Income, Total 1.06 M1.92 M-166 K53 K 2.86 M Interest expense, net of interest capitalized ———— — Non-Operating Income, excl. Interest Expenses 1.06 M1.92 M-166 K53 K 2.86 M Unusual income/expense ———— — Pretax income -13.4 M-5.26 M-14.41 M-4.17 M -37.24 M Equity in earnings ———— — Taxes 957 K672 K1.08 M1.36 M 4.07 M Non-controlling/minority interest ———— — After tax other income/expense -38 K-38 K-70 K-39 K -185 K Net income before discontinued operations -14.35 M-5.93 M-15.49 M-5.53 M -41.31 M Discontinued operations ———— — Net income -14.35 M-5.93 M-15.49 M-5.53 M -41.31 M Dilution adjustment ———— — Preferred dividends ———— — Diluted net income available to common stockholders -14.35 M-5.93 M-15.49 M-5.53 M -41.31 M Basic earnings per share (Basic EPS) -0.18-0.07-0.2-0.07 -0.52 Diluted earnings per share (Diluted EPS) -0.18-0.07-0.2-0.07 -0.52 Average basic shares outstanding 81.88 M81.05 M78.87 M79.62 M — Diluted shares outstanding 81.88 M81.05 M78.87 M79.62 M — EBITDA -9.88 M-2.53 M-9.55 M-372 K -22.33 M EBIT -14.46 M-7.18 M-14.25 M-4.22 M -40.1 M Cost of revenue 35.2 M35.07 M35.53 M34.16 M 139.96 M Other cost of goods sold ———— — Depreciation & amortization (cash flow) 4.57 M4.65 M4.7 M3.85 M 17.76 M