SEDG

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 260.9 M196.22 M219.48 M289.43 M340.18 M335.36 M 1.18 B Gross profit 702.33 M112.25 M17.54 M32.13 M72.14 M74.47 M 196.28 M Operating expenses 382.94 M151.41 M120.26 M147.62 M107.29 M122.78 M 497.96 M Selling/general/admin expenses 78.64 M66.92 M61.84 M48.51 M53.48 M54.53 M 218.37 M Research & development 70.37 M62.24 M62 M53.39 M54.15 M51.73 M 221.25 M Operating income 1.09 B263.67 M102.73 M115.49 M35.15 M48.31 M 301.68 M Non-Operating Income, Total 3.15 M-7.93 M148 K4.02 M15.01 M57.17 M 76.34 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses -777 K000058.92 M 58.92 M Unusual income/expense 3.93 M-7.93 M148 K4.02 M15.01 M-1.75 M 17.43 M Pretax income 1.08 B1.71 B92.8 M119.09 M47.5 M132.69 M 392.07 M Equity in earnings 577 K456 K287 K288 K376 K9 000 960 K Taxes 121.11 M-60.96 M5.73 M5.66 M2.56 M-564 K 13.38 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 1.21 B-264.38 M98.52 M124.74 M50.06 M132.12 M 405.45 M Discontinued operations ———0—— — Net income 1.21 B-264.38 M98.52 M124.74 M50.06 M132.12 M 405.45 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 1.21 B287.44 M98.52 M124.74 M50.06 M132.12 M 405.45 M Basic earnings per share (Basic EPS) -21.13-5-1.7-2.13-0.84-2.21 -6.88 Diluted earnings per share (Diluted EPS) -21.13-5-1.7-2.13-0.84-2.21 -6.88 Average basic shares outstanding 57.03 M57.08 M58.12 M58.57 M59.28 M58.95 M 234.92 M Diluted shares outstanding 57.03 M57.08 M58.12 M58.57 M59.28 M58.95 M 234.92 M EBITDA -1.07 B-251.02 M-90.72 M-111.27 M-27.95 M-41.23 M -271.17 M EBIT -1.09 B-263.67 M-102.73 M-115.49 M-35.15 M-48.31 M -301.68 M Cost of revenue 963.23 M308.47 M201.94 M257.3 M268.03 M260.89 M 988.16 M Other cost of goods sold 627.9 M—132.85 M173.12 M193.12 M354.66 M 853.75 M Depreciation & amortization (cash flow) 16.79 M12.65 M12 M4.23 M7.2 M7.08 M 30.51 M