NSP

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 1.86 B1.66 B1.62 B1.67 B1.9 B 6.84 B Gross profit 310 M223 M195 M172 M302 M 892 M Operating expenses 242 M230 M220 M218 M240 M 908 M Selling/general/admin expenses 78 M70 M68 M70 M76 M 284 M Research & development ————— — Operating income 68 M-7 M-25 M-46 M62 M -16 M Non-Operating Income, Total ————— — Interest expense, net of interest capitalized 6 M6 M6 M6 M6 M 24 M Non-Operating Income, excl. Interest Expenses ————— — Unusual income/expense ————— — Pretax income 72 M-6 M-24 M-46 M63 M -13 M Equity in earnings ————— — Taxes 21 M-1 M-4 M-13 M30 M 12 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 51 M-5 M-20 M-33 M33 M -25 M Discontinued operations ————— — Net income 51 M-5 M-20 M-33 M33 M -25 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 51 M-5 M-20 M-33 M33 M -25 M Basic earnings per share (Basic EPS) 1.37-0.14-0.53-0.890.88 -0.68 Diluted earnings per share (Diluted EPS) 1.35-0.14-0.53-0.870.88 -0.66 Average basic shares outstanding 38 M38 M38 M38 M38 M — Diluted shares outstanding 38 M38 M38 M38 M38 M — EBITDA 1.63 B1.44 B1.41 B1.46 B1.67 B 5.98 B EBIT 1.62 B1.43 B1.4 B1.45 B1.66 B 5.94 B Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 11 M11 M11 M12 M11 M 45 M