MH

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 535.71 M669.19 M434.16 M463.72 M549.9 M 2.12 B Gross profit 412.33 M530.11 M370.32 M388.89 M439.2 M 1.73 B Operating expenses 316.1 M373.58 M339.93 M395.25 M324.92 M 1.43 B Selling/general/admin expenses 162.79 M211.11 M176.74 M197.05 M181.6 M 766.5 M Research & development 65.46 M69.65 M67.52 M73.63 M59.84 M 270.64 M Operating income 96.22 M156.53 M30.39 M-6.36 M114.28 M 294.84 M Non-Operating Income, Total ————— — Interest expense, net of interest capitalized 4.61 M4.77 M4.32 M4.25 M4.39 M 17.73 M Non-Operating Income, excl. Interest Expenses ————— — Unusual income/expense ————— — Pretax income 37.45 M84.22 M-25.15 M-52.74 M68.51 M 74.85 M Equity in earnings ————— — Taxes 36.95 M-21.06 M-4.95 M-2.47 M10.65 M -17.83 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 502 K105.28 M-20.2 M-50.27 M57.86 M 92.68 M Discontinued operations ————— — Net income 502 K105.28 M-20.2 M-50.27 M57.86 M 92.68 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 502 K105.28 M-20.2 M-50.27 M57.86 M 92.68 M Basic earnings per share (Basic EPS) 00.57-0.11-0.270.3 0.49 Diluted earnings per share (Diluted EPS) 00.57-0.11-0.270.3 0.49 Average basic shares outstanding 166.61 M185.17 M191 M183.47 M191.25 M — Diluted shares outstanding 166.61 M185.83 M191 M183.67 M191.31 M — EBITDA 184.08 M249.35 M126.06 M79.21 M197.76 M 652.38 M EBIT 96.22 M156.53 M30.39 M-6.36 M114.28 M 294.84 M Cost of revenue 123.38 M139.08 M63.84 M74.83 M110.7 M 388.46 M Other cost of goods sold 123.38 M139.08 M63.84 M74.83 M110.7 M 388.46 M Depreciation & amortization (cash flow) 87.85 M92.82 M95.67 M85.57 M83.48 M 357.54 M