DV

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 189.71 M164.76 M189.06 M188.56 M205.62 M 748 M Gross profit 155.39 M133.8 M155.94 M155.09 M169.67 M 614.5 M Operating expenses 119 M128.4 M142.86 M134.46 M133.16 M 538.88 M Selling/general/admin expenses 68.21 M70.23 M80.45 M74.02 M75.88 M 300.57 M Research & development 37.54 M44.72 M47.2 M44.84 M41.68 M 178.44 M Operating income 38.75 M6.76 M13.55 M21.1 M37.78 M 79.2 M Non-Operating Income, Total -5.07 M4.36 M3.47 M-1.15 M-772 K 5.91 M Interest expense, net of interest capitalized 300 K420 K443 K467 K403 K 1.73 M Non-Operating Income, excl. Interest Expenses -4.3 M763 K923 K-1.51 M-1.23 M -1.06 M Unusual income/expense -1.07 M3.18 M2.1 M-99 K59 K 5.24 M Pretax income 37.38 M9.52 M15.21 M20.54 M37.44 M 82.71 M Equity in earnings ————— — Taxes 13.98 M7.16 M6.45 M10.34 M8.11 M 32.06 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 23.4 M2.36 M8.76 M10.2 M29.33 M 50.65 M Discontinued operations ————— — Net income 23.4 M2.36 M8.76 M10.2 M29.33 M 50.65 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 23.4 M2.36 M8.76 M10.2 M29.33 M 50.65 M Basic earnings per share (Basic EPS) 0.140.010.050.060.19 0.31 Diluted earnings per share (Diluted EPS) 0.140.010.050.060.18 0.3 Average basic shares outstanding 170.51 M165.12 M162.74 M162.03 M162.78 M 652.67 M Diluted shares outstanding 175.08 M168.94 M166.7 M166.5 M166.68 M 668.82 M EBITDA 48.31 M18.55 M27.68 M35.98 M50.77 M 132.98 M EBIT 36.39 M5.39 M13.08 M20.63 M36.52 M 75.61 M Cost of revenue 34.32 M30.97 M33.13 M33.47 M35.94 M 133.5 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 11.8 M12.39 M14.7 M15.19 M14.3 M 56.58 M