MH

Value Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 535.71 M669.19 M434.16 M463.72 M 2.1 B Gross profit 412.33 M530.11 M370.32 M388.89 M 1.7 B Operating expenses 316.1 M373.58 M339.93 M395.25 M 1.42 B Selling/general/admin expenses 162.79 M211.11 M176.74 M197.05 M 747.69 M Research & development 65.46 M69.65 M67.52 M73.63 M 276.25 M Operating income 96.22 M156.53 M30.39 M-6.36 M 276.78 M Non-Operating Income, Total ———— — Interest expense, net of interest capitalized 4.61 M4.77 M4.32 M4.25 M 17.94 M Non-Operating Income, excl. Interest Expenses ———— — Unusual income/expense ———— — Pretax income 37.45 M84.22 M-25.15 M-52.74 M 43.79 M Equity in earnings ———— — Taxes 36.95 M-21.06 M-4.95 M-2.47 M 8.47 M Non-controlling/minority interest ———— — After tax other income/expense ———— — Net income before discontinued operations 502 K105.28 M-20.2 M-50.27 M 35.32 M Discontinued operations ———— — Net income 502 K105.28 M-20.2 M-50.27 M 35.32 M Dilution adjustment ———— — Preferred dividends ———— — Diluted net income available to common stockholders 502 K105.28 M-20.2 M-50.27 M 35.32 M Basic earnings per share (Basic EPS) 00.57-0.11-0.27 0.19 Diluted earnings per share (Diluted EPS) 00.57-0.11-0.27 0.19 Average basic shares outstanding 166.61 M185.17 M191 M183.47 M — Diluted shares outstanding 166.61 M185.83 M191 M183.67 M — EBITDA 184.08 M249.35 M126.06 M79.21 M 638.7 M EBIT 96.22 M156.53 M30.39 M-6.36 M 276.78 M Cost of revenue 123.38 M139.08 M63.84 M74.83 M 401.14 M Other cost of goods sold 123.38 M139.08 M63.84 M74.83 M 401.14 M Depreciation & amortization (cash flow) 87.85 M92.82 M95.67 M85.57 M 361.92 M