AGX

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 193.66 M237.74 M251.15 M262.05 M290.95 M 1.04 B Gross profit 36.86 M44.27 M46.95 M65.6 M61.11 M 217.93 M Operating expenses 12.62 M14.31 M14.41 M18.3 M15.79 M 62.82 M Selling/general/admin expenses 12.52 M14.21 M14.32 M17.93 M15.72 M 62.17 M Research & development ————— — Operating income 24.34 M30.05 M32.63 M47.67 M45.4 M 155.75 M Non-Operating Income, Total 10.94 M11.08 M12.96 M14.82 M8.37 M 47.24 M Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses 5.5 M5.5 M5.9 M7.1 M0 18.5 M Unusual income/expense 5.44 M5.58 M7.06 M7.72 M8.37 M 28.74 M Pretax income 29.79 M35.64 M39.69 M55.39 M53.77 M 184.49 M Equity in earnings ————— — Taxes 7.24 M361 K8.96 M6.18 M7.71 M 23.2 M Non-controlling/minority interest ————— — After tax other income/expense 1.01 M20 K611 K25 K-113 K 543 K Net income before discontinued operations 22.55 M35.27 M30.74 M49.21 M46.06 M 161.29 M Discontinued operations ————— — Net income 22.55 M35.27 M30.74 M49.21 M46.06 M 161.29 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 22.55 M35.27 M30.74 M49.21 M46.06 M 161.29 M Basic earnings per share (Basic EPS) 1.652.572.223.563.3 11.65 Diluted earnings per share (Diluted EPS) 1.62.52.173.473.24 11.38 Average basic shares outstanding 13.63 M13.73 M13.83 M13.77 M13.96 M — Diluted shares outstanding 14.11 M14.13 M14.16 M14.15 M14.2 M — EBITDA 24.75 M30.55 M33.14 M48.17 M45.95 M 157.81 M EBIT 24.24 M29.96 M32.53 M47.3 M45.32 M 155.11 M Cost of revenue 156.8 M193.48 M204.2 M196.45 M229.84 M 823.97 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 513 K589 K603 K877 K634 K 2.7 M