UNIT

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 293.3 M——722.6 M917.2 M — Gross profit 290.6 M——714.8 M917.2 M — Operating expenses 102.4 M——317.7 M481.3 M — Selling/general/admin expenses 24.5 M——121.2 M174.1 M — Research & development ————— — Operating income 147.6 M——-42.6 M13.9 M — Non-Operating Income, Total 400 K——-300 K7.4 M — Interest expense, net of interest capitalized 129.7 M——168.2 M135.8 M — Non-Operating Income, excl. Interest Expenses -129.3 M——-168.3 M-137.8 M — Unusual income/expense 0——-200 K9.4 M — Pretax income 188.8 M——1.47 B1.17 B — Equity in earnings ————— — Taxes -3.7 M——-134.5 M8.7 M — Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 21.6 M——1.61 B-305.7 M — Discontinued operations ————— — Net income 21.6 M——1.61 B-305.7 M — Dilution adjustment -600 K——-19.3 M32.4 M — Preferred dividends 0——9.9 M15.5 M — Diluted net income available to common stockholders 21 M——1.58 B-288.8 M — Basic earnings per share (Basic EPS) 0.15——7.26-2.68 — Diluted earnings per share (Diluted EPS) 0.15——4.92-2.34 — Average basic shares outstanding ———215.2 M189 M — Diluted shares outstanding ———320.9 M266.5 M — EBITDA 153.5 M——13.3 M158.1 M — EBIT 147.6 M——-42.6 M13.9 M — Cost of revenue 2.7 M——7.8 M0 — Other cost of goods sold 2.7 M——7.8 M0 — Depreciation & amortization (cash flow) 5.9 M——55.9 M144.2 M —