KMT

Value Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 497.97 M529.52 M592.59 M736.61 M 2.36 B Gross profit 154.55 M173.87 M207.98 M433.56 M 969.96 M Operating expenses 116.99 M122.8 M132.66 M130.74 M 503.19 M Selling/general/admin expenses 113.03 M116.3 M124.05 M125.62 M 478.99 M Research & development ———— — Operating income 37.56 M52.66 M79.43 M302.88 M 472.53 M Non-Operating Income, Total 2.32 M2.1 M6.55 M6.39 M 17.36 M Interest expense, net of interest capitalized 6.19 M6.09 M6.26 M10.02 M 28.56 M Non-Operating Income, excl. Interest Expenses -6.19 M-6.09 M-6.26 M-10.02 M -28.56 M Unusual income/expense 2.32 M2.1 M6.55 M6.39 M 17.36 M Pretax income 33.7 M48.67 M79.71 M299.25 M 461.33 M Equity in earnings ———— — Taxes 9.06 M13.47 M18.59 M69.79 M 110.92 M Non-controlling/minority interest 1.33 M1.31 M2.89 M2.49 M 8.03 M After tax other income/expense -817 K-488 K-671 K-8.67 M -10.65 M Net income before discontinued operations 23.3 M33.88 M58.23 M226.98 M 342.39 M Discontinued operations ———— — Net income 23.3 M33.88 M58.23 M226.98 M 342.39 M Dilution adjustment ———— — Preferred dividends ———— — Diluted net income available to common stockholders 23.3 M33.88 M58.23 M226.98 M 342.39 M Basic earnings per share (Basic EPS) 0.310.440.762.98 4.49 Diluted earnings per share (Diluted EPS) 0.30.440.752.93 4.42 Average basic shares outstanding 76.13 M76.19 M76.26 M76.22 M — Diluted shares outstanding 76.83 M77.08 M77.76 M77.42 M — EBITDA 72.6 M85.44 M113.48 M338.4 M 609.92 M EBIT 37.56 M51.07 M75.31 M302.82 M 466.76 M Cost of revenue 343.42 M355.66 M384.61 M303.06 M 1.39 B Other cost of goods sold ———— — Depreciation & amortization (cash flow) 35.05 M34.37 M38.17 M35.58 M 143.16 M