KMT

Value Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 516.45 M497.97 M529.52 M592.59 M 2.14 B Gross profit 145.67 M154.55 M173.87 M207.98 M 682.06 M Operating expenses 105.86 M116.99 M122.8 M132.66 M 478.31 M Selling/general/admin expenses —113.03 M116.3 M124.05 M — Research & development ———— — Operating income 31.37 M37.56 M52.66 M79.43 M 201.02 M Non-Operating Income, Total 5.22 M2.32 M2.1 M6.55 M 16.19 M Interest expense, net of interest capitalized 6.22 M6.19 M6.09 M6.26 M 24.76 M Non-Operating Income, excl. Interest Expenses -6.22 M-6.19 M-6.09 M-6.26 M -24.76 M Unusual income/expense 5.22 M2.32 M2.1 M6.55 M 16.19 M Pretax income 30.37 M33.7 M48.67 M79.71 M 192.44 M Equity in earnings ———— — Taxes 7.24 M9.06 M13.47 M18.59 M 48.37 M Non-controlling/minority interest 1.53 M1.33 M1.31 M2.89 M 7.07 M After tax other income/expense -1.23 M-817 K-488 K-671 K -3.21 M Net income before discontinued operations 21.59 M23.3 M33.88 M58.23 M 137 M Discontinued operations ———— — Net income 21.59 M23.3 M33.88 M58.23 M 137 M Dilution adjustment ———— — Preferred dividends ———— — Diluted net income available to common stockholders 21.59 M23.3 M33.88 M58.23 M 137 M Basic earnings per share (Basic EPS) 0.290.310.440.76 1.8 Diluted earnings per share (Diluted EPS) 0.280.30.440.75 1.77 Average basic shares outstanding 77.26 M76.13 M76.19 M76.26 M — Diluted shares outstanding 77.89 M76.83 M77.08 M77.76 M — EBITDA 74.88 M72.6 M85.44 M113.48 M 346.4 M EBIT 39.8 M37.56 M51.07 M75.31 M 203.75 M Cost of revenue 370.78 M343.42 M355.66 M384.61 M 1.45 B Other cost of goods sold ———— — Depreciation & amortization (cash flow) 35.08 M35.05 M34.37 M38.17 M 142.66 M