WING

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 171.09 M174.33 M175.74 M175.69 M183.72 M 709.48 M Gross profit 148.26 M149.92 M151.39 M151.22 M159.01 M 611.54 M Operating expenses 170.81 M162.03 M157.43 M162.18 M167.77 M 649.41 M Selling/general/admin expenses 31.44 M32.94 M30.66 M33.32 M34.45 M 131.37 M Research & development ————— — Operating income 38.26 M45.23 M48.96 M46.84 M50.41 M 191.44 M Non-Operating Income, Total 93.84 M0——-72 K — Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses 93.84 M0——-72 K — Unusual income/expense ———1.29 M— — Pretax income 123.19 M36.77 M39.63 M37.6 M40.57 M 154.57 M Equity in earnings ————— — Taxes 30.93 M10 M11.15 M10.84 M10.69 M 42.69 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 92.27 M26.76 M28.48 M26.76 M29.88 M 111.89 M Discontinued operations ————— — Net income 92.27 M26.76 M28.48 M26.76 M29.88 M 111.89 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 92.27 M26.76 M28.48 M26.76 M29.88 M 111.89 M Basic earnings per share (Basic EPS) 3.250.961.0211.09 4.07 Diluted earnings per share (Diluted EPS) 3.240.961.020.991.08 4.05 Average basic shares outstanding 28.39 M27.91 M27.9 M27.97 M27.48 M — Diluted shares outstanding 28.51 M28 M27.99 M28.07 M27.59 M — EBITDA -3.25 M-5.89 M193 K-4.57 M-1.92 M -12.19 M EBIT -22.55 M-12.11 M-6.04 M-10.96 M-8.76 M -37.87 M Cost of revenue 22.84 M24.41 M24.34 M24.48 M24.72 M 97.94 M Other cost of goods sold 22.84 M24.41 M24.34 M24.48 M24.72 M 97.94 M Depreciation & amortization (cash flow) 6.23 M6.22 M6.23 M6.39 M6.84 M 25.68 M