ESNT

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 317.56 M319.14 M311.83 M312.4 M336.07 M362.69 M 1.32 B Gross profit 317.56 M319.14 M311.83 M312.4 M329.87 M352.19 M 1.31 B Operating expenses 9.17 M4.08 M4.25 M4.93 M7.49 M3.46 M 20.12 M Selling/general/admin expenses 8.99 M3.95 M3.86 M4.04 M7.34 M3.35 M 18.59 M Research & development —————— — Operating income 308.38 M315.06 M307.58 M307.48 M322.39 M348.72 M 1.29 B Non-Operating Income, Total -5.93 M-4.87 M-5.61 M-6.04 M-5.53 M-4.41 M -21.6 M Interest expense, net of interest capitalized 8.15 M8.15 M8.25 M8.15 M8.15 M8.15 M 32.7 M Non-Operating Income, excl. Interest Expenses -14.08 M-13.02 M-13.87 M-14.19 M-13.67 M-12.56 M -54.29 M Unusual income/expense —————— — Pretax income 207 M231.18 M199.16 M184.53 M206.72 M230.32 M 820.73 M Equity in earnings 7.41 M4.47 M1.77 M3.94 M10.18 M19.39 M 35.28 M Taxes 31.57 M35.84 M34.94 M29.55 M34.93 M40.6 M 140.02 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 175.43 M195.34 M164.22 M154.98 M171.8 M189.71 M 680.71 M Discontinued operations —————— — Net income 175.43 M195.34 M164.22 M154.98 M171.8 M189.71 M 680.71 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 175.43 M195.34 M164.22 M154.98 M171.8 M189.71 M 680.71 M Basic earnings per share (Basic EPS) 1.711.951.691.621.832.09 7.23 Diluted earnings per share (Diluted EPS) 1.691.931.671.611.822.08 7.18 Average basic shares outstanding 102.88 M100.04 M97.4 M99 M93.82 M90.74 M — Diluted shares outstanding 103.95 M101.06 M98.52 M100.02 M94.57 M91.39 M — EBITDA 309.76 M316.4 M308.85 M308.73 M323.62 M349.92 M 1.29 B EBIT 308.38 M315.06 M307.58 M307.48 M322.39 M348.72 M 1.29 B Cost of revenue ————6.2 M10.5 M — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.37 M1.34 M1.26 M1.25 M1.23 M1.2 M 4.95 M