KWR

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 433.37 M470.62 M482.9 M468.48 M470.6 M522.68 M 1.94 B Gross profit 161.26 M171.72 M180.87 M165.52 M176.74 M189.2 M 712.33 M Operating expenses 264.43 M364.68 M274.85 M301.1 M288.85 M37.7 M 902.5 M Selling/general/admin expenses 119.05 M126.6 M126.48 M130.29 M135.76 M140.49 M 533.02 M Research & development —————— — Operating income 27.62 M-52.51 M46.64 M31.23 M33.59 M40.6 M 152.06 M Non-Operating Income, Total -709 K-653 K-270 K-277 K-23 K406 K -164 K Interest expense, net of interest capitalized 9.54 M12.78 M10.94 M10.78 M9.88 M9.87 M 41.48 M Non-Operating Income, excl. Interest Expenses -1.37 M-1.41 M-849 K-880 K-646 K-267 K -2.64 M Unusual income/expense 660 K752 K579 K603 K623 K673 K 2.48 M Pretax income 20.46 M-61.09 M39.75 M23.09 M26.89 M37.98 M 127.71 M Equity in earnings 3.09 M4.85 M4.32 M2.92 M3.2 M6.85 M 17.29 M Taxes 7.54 M5.47 M9.27 M2.33 M7.14 M11.17 M 29.91 M Non-controlling/minority interest -5 00017 K17 K58 K73 K-22 K 126 K After tax other income/expense —————— — Net income before discontinued operations 12.92 M-66.58 M30.47 M20.7 M19.67 M26.84 M 97.67 M Discontinued operations —————— — Net income 12.92 M-66.58 M30.47 M20.7 M19.67 M26.84 M 97.67 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 12.9 M-66.5 M30.44 M20.69 M19.66 M26.71 M 97.5 M Basic earnings per share (Basic EPS) 0.73-3.781.751.161.131.56 5.6 Diluted earnings per share (Diluted EPS) 0.73-3.781.751.161.131.55 5.59 Average basic shares outstanding 17.64 M17.57 M17.36 M17.47 M17.33 M17.11 M — Diluted shares outstanding 17.67 M17.59 M17.42 M17.47 M17.41 M17.2 M — EBITDA -74.38 M-189.03 M-87.91 M-118.32 M-104.27 M159.25 M -151.25 M EBIT -112.72 M-205.74 M-104.92 M-135.58 M-122 M141.63 M -220.86 M Cost of revenue 281.65 M311.68 M312.98 M302.95 M303.74 M343.35 M 1.26 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 14.85 M16.7 M17.02 M17.25 M17.73 M17.62 M 69.61 M