Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses —————— — Research & development 131.06 K114.39 K107.87 K117.1 K124.28 K115.02 K 464.27 K Operating income 556.38 K610.92 K695.45 K215.07 K721.9 K642.45 K 2.27 M Non-Operating Income, Total 84.44 K97.04 K95.15 K111.4 K96.08 K390.69 K 693.32 K Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 84.44 K97.04 K95.15 K111.4 K96.08 K390.69 K 693.32 K Unusual income/expense —————— — Pretax income 640.81 K707.96 K790.6 K326.48 K817.98 K1.03 M 2.97 M Equity in earnings —————— — Taxes 137.09 K147.06 K163.78 K58.03 K168.4 K214.24 K 604.45 K Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 503.72 K560.89 K626.83 K268.44 K649.58 K818.9 K 2.36 M Discontinued operations —————— — Net income 503.72 K560.89 K626.83 K268.44 K649.58 K818.9 K 2.36 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 503.72 K560.89 K626.83 K268.44 K649.58 K818.9 K 2.36 M Basic earnings per share (Basic EPS) 0.110.120.140.060.140.18 0.52 Diluted earnings per share (Diluted EPS) 0.110.120.140.060.140.18 0.51 Average basic shares outstanding 4.59 M4.59 M4.59 M4.59 M4.59 M4.59 M — Diluted shares outstanding 4.59 M4.59 M4.59 M4.59 M4.59 M4.59 M — EBITDA 582.71 K635.95 K720.61 K242.37 K752.62 K671.46 K 2.39 M EBIT 556.38 K610.92 K695.45 K215.07 K721.9 K642.45 K 2.27 M Cost of revenue 1.2 M1.12 M1.34 M1.31 M1.63 M1.45 M 5.73 M Other cost of goods sold 7 792-2 786001 994-5 000 -3 006 Depreciation & amortization (cash flow) 26.33 K25.03 K25.15 K27.3 K30.71 K29.01 K 112.18 K