PD

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 121.45 M119.81 M123.41 M124.55 M124.78 M 492.55 M Gross profit 101.47 M100.62 M104.41 M106.19 M107.19 M 418.4 M Operating expenses 113.19 M110.95 M100.84 M98.11 M102.66 M 412.56 M Selling/general/admin expenses 78.58 M76.9 M69.95 M68.69 M70.09 M 285.63 M Research & development 34.61 M34.05 M30.9 M29.42 M32.57 M 126.94 M Operating income -11.72 M-10.33 M3.57 M8.08 M4.52 M 5.84 M Non-Operating Income, Total 5.66 M6.13 M6.27 M5.75 M5.04 M 23.18 M Interest expense, net of interest capitalized 2.37 M2.36 M2.29 M2.1 M2.11 M 8.86 M Non-Operating Income, excl. Interest Expenses 3.71 M3.65 M3.86 M3.6 M2.73 M 13.84 M Unusual income/expense -427 K114 K120 K50 K205 K 489 K Pretax income -8.43 M-6.57 M7.55 M11.73 M7.45 M 20.16 M Equity in earnings ————— — Taxes 448 K813 K-1.86 M-149.67 M-1.82 M -152.54 M Non-controlling/minority interest -120 K-217 K-161 K-184 K-102 K -664 K After tax other income/expense 609 K811 K556 K525 K-93 K 1.8 M Net income before discontinued operations -8.76 M-7.16 M9.57 M161.59 M9.37 M 173.37 M Discontinued operations ————— — Net income -8.76 M-7.16 M9.57 M161.59 M9.37 M 173.37 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -10.6 M-6.5 M9.78 M159.56 M11.02 M 173.85 M Basic earnings per share (Basic EPS) -0.12-0.070.111.720.15 1.91 Diluted earnings per share (Diluted EPS) -0.12-0.070.11.690.15 1.87 Average basic shares outstanding 92 M91.37 M92.6 M92.84 M91.21 M 368.02 M Diluted shares outstanding 92 M91.37 M94.2 M94.66 M93 M 373.23 M EBITDA -6.64 M-6.37 M6.69 M11.08 M7.56 M 18.96 M EBIT -11.72 M-10.33 M3.57 M8.08 M4.52 M 5.84 M Cost of revenue 19.97 M19.18 M19 M18.36 M17.6 M 74.14 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 5.08 M3.96 M3.12 M3 M3.04 M 13.12 M