BOOT

Value Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 453.75 M504.07 M505.4 M705.64 M 2.17 B Gross profit 168.56 M197.22 M184.15 M281.24 M 831.17 M Operating expenses 119.26 M126.99 M127.97 M166.72 M 540.94 M Selling/general/admin expenses 118.88 M126.5 M127.73 M166.46 M 539.56 M Research & development ———— — Operating income 49.69 M70.72 M56.42 M114.78 M 291.61 M Non-Operating Income, Total 607 K911 K906 K405 K 2.83 M Interest expense, net of interest capitalized 155 K152 K150 K147 K 604 K Non-Operating Income, excl. Interest Expenses -155 K-152 K-150 K-147 K -604 K Unusual income/expense 607 K911 K906 K405 K 2.83 M Pretax income 49.95 M71.29 M56.93 M114.75 M 292.91 M Equity in earnings ———— — Taxes 12.41 M17.88 M14.7 M28.94 M 73.93 M Non-controlling/minority interest ———— — After tax other income/expense ———— — Net income before discontinued operations 37.54 M53.41 M42.22 M85.81 M 218.98 M Discontinued operations ———— — Net income 37.54 M53.41 M42.22 M85.81 M 218.98 M Dilution adjustment ———— — Preferred dividends ———— — Diluted net income available to common stockholders 37.54 M53.41 M42.22 M85.81 M 218.98 M Basic earnings per share (Basic EPS) 1.231.751.382.82 7.18 Diluted earnings per share (Diluted EPS) 1.241.741.372.79 7.14 Average basic shares outstanding 30.52 M30.6 M30.54 M30.47 M 122.13 M Diluted shares outstanding 30.77 M30.75 M30.75 M30.73 M 123 M EBITDA 66.19 M87.97 M75.85 M134.82 M 364.83 M EBIT 49.3 M70.23 M56.18 M114.52 M 290.23 M Cost of revenue 285.19 M306.85 M321.25 M424.4 M 1.34 B Other cost of goods sold ———— — Depreciation & amortization (cash flow) 16.89 M17.73 M19.67 M20.3 M 74.6 M