WING

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 171.09 M174.33 M175.74 M175.69 M183.72 M185.56 M 720.72 M Gross profit 148.26 M149.92 M151.39 M151.22 M159.01 M160.5 M 622.12 M Operating expenses 170.81 M162.03 M157.43 M162.18 M167.77 M161.2 M 648.58 M Selling/general/admin expenses 31.44 M32.94 M30.66 M33.32 M34.45 M30.24 M 128.66 M Research & development —————— — Operating income 38.26 M45.23 M48.96 M46.84 M50.41 M54.63 M 200.84 M Non-Operating Income, Total 93.84 M0——-72 K-167 K — Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 93.84 M0——-72 K-167 K — Unusual income/expense ———1.29 M—— — Pretax income 123.19 M36.77 M39.63 M37.6 M40.57 M44.65 M 162.46 M Equity in earnings —————— — Taxes 30.93 M10 M11.15 M10.84 M10.69 M13.36 M 46.05 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 M31.29 M 116.41 M Discontinued operations —————— — Net income 92.27 M26.76 M28.48 M26.76 M29.88 M31.29 M 116.41 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 92.27 M26.76 M28.48 M26.76 M29.88 M31.29 M 116.41 M Basic earnings per share (Basic EPS) 3.250.961.0211.091.15 4.26 Diluted earnings per share (Diluted EPS) 3.240.961.020.991.081.15 4.24 Average basic shares outstanding 28.39 M27.91 M27.9 M27.97 M27.48 M27.23 M — Diluted shares outstanding 28.51 M28 M27.99 M28.07 M27.59 M27.25 M — EBITDA -3.25 M-5.89 M193 K-4.57 M-1.92 M6.51 M 210 K EBIT -22.55 M-12.11 M-6.04 M-10.96 M-8.76 M-705 K -26.46 M Cost of revenue 22.84 M24.41 M24.34 M24.48 M24.72 M25.07 M 98.6 M Other cost of goods sold 22.84 M24.41 M24.34 M24.48 M24.72 M25.07 M 98.6 M Depreciation & amortization (cash flow) 6.23 M6.22 M6.23 M6.39 M6.84 M7.21 M 26.67 M