ZD

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 412.82 M328.64 M352.21 M363.71 M406.71 M 1.45 B Gross profit 359.58 M281.43 M303.24 M310.56 M349.45 M 1.24 B Operating expenses 538.45 M468.26 M515.25 M528.6 M571.45 M 2.08 B Selling/general/admin expenses 203.54 M174.59 M195.67 M191.83 M191.26 M 753.35 M Research & development 17.55 M15.88 M16.48 M15.4 M14.21 M 61.96 M Operating income 78.52 M35.13 M33.48 M28.43 M86.05 M 183.09 M Non-Operating Income, Total 2.44 M-2.8 M-1.45 M4.78 M-1.4 M -875 K Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses 004.34 M678 K0 5.02 M Unusual income/expense 2.44 M-2.8 M-5.79 M4.1 M-1.4 M -5.89 M Pretax income 77.7 M32.83 M30.63 M9.18 M166 K 72.8 M Equity in earnings 3.13 M6.63 M5.12 M38 K-19.73 M -7.95 M Taxes 13.61 M8.59 M4.29 M12.78 M-204 K 25.45 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 65.8 M24.24 M26.34 M-3.6 M370 K 47.35 M Discontinued operations -1.71 M———— — Net income 64.09 M24.24 M26.34 M-3.6 M370 K 47.35 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 61.93 M24.82 M26.93 M-3.6 M-795 K 47.35 M Basic earnings per share (Basic EPS) 1.490.570.63-0.090.05 1.16 Diluted earnings per share (Diluted EPS) 1.530.560.62-0.090.06 1.15 Average basic shares outstanding 44.46 M42.56 M41.73 M40.56 M40.98 M 165.83 M Diluted shares outstanding 44.52 M44.17 M43.15 M40.56 M41.1 M 168.97 M EBITDA -118.9 M-131 M-154.41 M-160.72 M-164.07 M -610.19 M EBIT -178.87 M-186.83 M-212.01 M-218.04 M-222 M -838.88 M Cost of revenue 53.24 M47.21 M48.97 M53.15 M57.26 M 206.6 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 59.97 M55.83 M57.61 M57.32 M57.93 M 228.69 M