PAY

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 257.88 M275.24 M280.08 M310.74 M330.46 M 1.2 B Gross profit 66.03 M66.02 M71.48 M74.85 M83.99 M 296.34 M Operating expenses 51.84 M50.34 M55.55 M54.99 M59.92 M 220.8 M Selling/general/admin expenses 38.28 M35.23 M40.32 M39.77 M44 M 159.33 M Research & development 13.56 M15.1 M15.23 M15.22 M15.92 M 61.47 M Operating income 14.19 M15.69 M15.92 M19.86 M24.07 M 75.54 M Non-Operating Income, Total 70 K50 K111 K163 K-95 K 229 K Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses 00000 0 Unusual income/expense 70 K50 K111 K163 K-95 K 229 K Pretax income 16.28 M17.8 M18.37 M22.6 M26.5 M 85.28 M Equity in earnings ————— — Taxes 3.13 M3.99 M3.66 M4.86 M5.83 M 18.34 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 13.15 M13.81 M14.71 M17.74 M20.67 M 66.94 M Discontinued operations ————— — Net income 13.15 M13.81 M14.71 M17.74 M20.67 M 66.94 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 13.15 M13.81 M14.71 M17.74 M20.67 M 66.94 M Basic earnings per share (Basic EPS) 0.10.110.120.140.16 0.53 Diluted earnings per share (Diluted EPS) 0.110.110.110.140.16 0.52 Average basic shares outstanding 124.37 M124.94 M125.08 M125.34 M125.25 M 500.61 M Diluted shares outstanding 127.71 M128.8 M129.03 M129.25 M129.11 M 516.2 M EBITDA 23.85 M26.43 M26.41 M30.13 M33.63 M 116.6 M EBIT 14.19 M15.69 M15.92 M19.86 M24.07 M 75.54 M Cost of revenue 191.85 M209.21 M208.6 M235.89 M246.47 M 900.16 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 9.66 M10.74 M10.48 M10.27 M9.57 M 41.06 M