FN

Value Q1, 25Q2, 25Q3, 25 TTM Total revenue 978.13 M1.13 B1.21 B 4.24 B Gross profit 116.44 M137.68 M144.34 M 509.75 M Operating expenses 37.11 M39.39 M42.09 M 156.4 M Selling/general/admin expenses 22.25 M23.28 M24.3 M 91.99 M Research & development ——— — Operating income 94.19 M114.4 M120.04 M 417.69 M Non-Operating Income, Total -2.18 M-3.23 M6.78 M -3.19 M Interest expense, net of interest capitalized ——— — Non-Operating Income, excl. Interest Expenses -2.06 M-3.21 M6.99 M -2.77 M Unusual income/expense -122 K-17 K-212 K -418 K Pretax income 101.43 M119.72 M134.24 M 448.63 M Equity in earnings ——— — Taxes 5.5 M7.1 M9.03 M 27.66 M Non-controlling/minority interest ——— — After tax other income/expense -66 K-110 K-109 K -334 K Net income before discontinued operations 95.93 M112.63 M125.21 M 420.97 M Discontinued operations ——— — Net income 95.93 M112.63 M125.21 M 420.97 M Dilution adjustment ——— — Preferred dividends ——— — Diluted net income available to common stockholders 95.93 M112.63 M125.21 M 420.97 M Basic earnings per share (Basic EPS) 2.683.143.49 11.74 Diluted earnings per share (Diluted EPS) 2.663.113.45 11.63 Average basic shares outstanding 35.77 M35.83 M35.83 M — Diluted shares outstanding 36.1 M36.25 M36.3 M — EBITDA 78.31 M97.3 M101.34 M 350.21 M EBIT 79.33 M98.3 M102.25 M 353.36 M Cost of revenue 861.69 M995.21 M1.07 B 3.73 B Other cost of goods sold 2.29 M852 K-753 K — Depreciation & amortization (cash flow) -1.02 M-995 K-905 K -3.15 M