BOOT

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 608.17 M453.75 M504.07 M505.4 M705.64 M 2.17 B Gross profit 238.87 M168.56 M197.22 M184.15 M281.24 M 831.17 M Operating expenses 139.63 M118.9 M126.39 M127.86 M166.57 M 539.72 M Selling/general/admin expenses 139.41 M118.88 M126.5 M127.73 M166.46 M 539.56 M Research & development ————— — Operating income 99.46 M49.69 M70.72 M56.42 M114.78 M 291.61 M Non-Operating Income, Total 110 K607 K911 K906 K405 K 2.83 M Interest expense, net of interest capitalized 157 K155 K152 K150 K147 K 604 K Non-Operating Income, excl. Interest Expenses -157 K-155 K-152 K-150 K-147 K -604 K Unusual income/expense 110 K607 K911 K906 K405 K 2.83 M Pretax income 99.16 M49.95 M71.29 M56.93 M114.75 M 292.91 M Equity in earnings ————— — Taxes 24.09 M12.41 M17.88 M14.7 M28.94 M 73.93 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 75.07 M37.54 M53.41 M42.22 M85.81 M 218.98 M Discontinued operations ————— — Net income 75.07 M37.54 M53.41 M42.22 M85.81 M 218.98 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 75.07 M37.54 M53.41 M42.22 M85.81 M 218.98 M Basic earnings per share (Basic EPS) 2.461.231.751.382.82 7.18 Diluted earnings per share (Diluted EPS) 2.431.241.741.372.79 7.14 Average basic shares outstanding 30.56 M30.52 M30.6 M30.54 M30.47 M 122.13 M Diluted shares outstanding 30.9 M30.77 M30.75 M30.75 M30.73 M 123 M EBITDA 115.74 M66.59 M88.56 M75.96 M134.97 M 366.09 M EBIT 99.24 M49.66 M70.83 M56.29 M114.67 M 291.45 M Cost of revenue 369.3 M285.19 M306.85 M321.25 M424.4 M 1.34 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 16.5 M16.93 M17.73 M19.67 M20.3 M 74.64 M