DT

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 477.35 M493.85 M515.47 M531.72 M554.55 M 2.1 B Gross profit 392.14 M404.08 M419.64 M430.32 M451.1 M 1.71 B Operating expenses 329.8 M331.12 M346.9 M392.98 M379.62 M 1.45 B Selling/general/admin expenses 221.62 M216.11 M226.32 M243.85 M243.37 M 929.65 M Research & development 108.17 M114.99 M120.57 M130.58 M135.99 M 502.13 M Operating income 62.34 M72.97 M72.74 M37.34 M71.48 M 254.53 M Non-Operating Income, Total 6.76 M894 K-370 K-638 K432 K 318 K Interest expense, net of interest capitalized 200 K200 K200 K—200 K — Non-Operating Income, excl. Interest Expenses -200 K-200 K-200 K0-200 K -600 K Unusual income/expense 6.76 M894 K-370 K-638 K432 K 318 K Pretax income 81.39 M87.11 M84.45 M46.81 M80.8 M 299.17 M Equity in earnings ————— — Taxes 33.44 M29.86 M44.4 M29.4 M44.15 M 147.81 M Non-controlling/minority interest ————— — After tax other income/expense 7.05 M989 K-123 K-989 K281 K 158 K Net income before discontinued operations 47.95 M57.24 M40.05 M17.42 M36.65 M 151.37 M Discontinued operations ————— — Net income 47.95 M57.24 M40.05 M17.42 M36.65 M 151.37 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 47.95 M57.24 M40.05 M17.42 M36.65 M 151.37 M Basic earnings per share (Basic EPS) 0.160.190.130.060.13 0.51 Diluted earnings per share (Diluted EPS) 0.160.190.130.060.12 0.5 Average basic shares outstanding 300.15 M301.56 M301.13 M300.1 M292.2 M — Diluted shares outstanding 304.16 M304.3 M303.25 M303.73 M293.74 M — EBITDA 68.8 M78.67 M78.47 M43.51 M79.13 M 279.78 M EBIT 62.34 M72.97 M72.74 M37.34 M71.48 M 254.53 M Cost of revenue 85.21 M89.76 M95.84 M101.39 M103.45 M 390.45 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 6.46 M5.7 M5.73 M6.16 M7.65 M 25.25 M