WING

Value 202020212022202320242025 TTM Total revenue 248.81 M282.5 M357.52 M460.06 M625.81 M696.85 M 709.48 M Gross profit 200.23 M225.09 M294.13 M389.41 M534.17 M600.79 M 611.54 M Operating expenses 257.31 M268.14 M333.81 M444.45 M575.95 M652.45 M 649.41 M Selling/general/admin expenses 68.98 M62.9 M67.06 M96.9 M116.8 M128.36 M 131.37 M Research & development —————— — Operating income 57.39 M73.76 M91.93 M112.59 M165.62 M179.29 M 191.44 M Non-Operating Income, Total —135 K-573 K-57 K2.87 M93.68 M — Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses —00000 — Unusual income/expense —135 K-573 K-57 K2.87 M93.68 M — Pretax income 26.94 M58.91 M69.32 M94.31 M147.19 M237.19 M 154.57 M Equity in earnings —————— — Taxes 3.64 M16.25 M16.37 M24.14 M38.47 M62.92 M 42.69 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 23.31 M42.66 M52.95 M70.17 M108.72 M174.27 M 111.89 M Discontinued operations —————— — Net income 23.31 M42.66 M52.95 M70.17 M108.72 M174.27 M 111.89 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 23.31 M42.66 M52.95 M70.17 M108.72 M174.27 M 111.89 M Basic earnings per share (Basic EPS) 0.791.431.772.363.726.23 4.07 Diluted earnings per share (Diluted EPS) 0.781.421.772.353.76.21 4.05 Average basic shares outstanding 29.6 M29.77 M29.89 M29.77 M29.26 M27.97 M — Diluted shares outstanding 29.8 M29.94 M29.96 M29.86 M29.38 M28.07 M — EBITDA -49.57 M-35.12 M-26.46 M-41.62 M-22.29 M-26.59 M -12.19 M EBIT -57.09 M-43.06 M-39.69 M-55.05 M-41.78 M-51.66 M -37.87 M Cost of revenue 48.58 M57.42 M63.4 M70.65 M91.63 M96.06 M 97.94 M Other cost of goods sold —————96.06 M 97.94 M Depreciation & amortization (cash flow) 7.52 M7.94 M10.9 M13.24 M19.49 M25.07 M 25.68 M