PLNT

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 340.45 M276.66 M340.88 M330.35 M376.26 M 1.32 B Gross profit 259.96 M254.18 M281.46 M272.19 M286.01 M 1.09 B Operating expenses 109.01 M116.04 M112.95 M110.32 M116.93 M 456.24 M Selling/general/admin expenses 35.69 M34.31 M35.51 M30.52 M37.29 M 137.63 M Research & development ————— — Operating income 89.75 M79.2 M102.4 M107.07 M106 M 394.68 M Non-Operating Income, Total -22.72 M-20.1 M-18.55 M-19.34 M-27.71 M -85.7 M Interest expense, net of interest capitalized 27.47 M26.2 M26.18 M26.34 M29.52 M 108.24 M Non-Operating Income, excl. Interest Expenses -48.51 M-46.58 M-46.67 M-46.75 M-53.49 M -193.49 M Unusual income/expense -1.68 M283 K1.94 M1.07 M-3.75 M -454 K Pretax income 67.03 M59.1 M83.85 M87.73 M78.3 M 308.98 M Equity in earnings -844 K-805 K-628 K-572 K-835 K -2.84 M Taxes 18.62 M16.22 M24.93 M27.97 M16.75 M 85.87 M Non-controlling/minority interest 479 K212 K276 K354 K318 K 1.16 M After tax other income/expense -742 K316 K-526 K360 K-304 K -154 K Net income before discontinued operations 47.08 M41.87 M58.02 M58.83 M60.39 M 219.1 M Discontinued operations ————— — Net income 47.08 M41.87 M58.02 M58.83 M60.39 M 219.1 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 47.08 M41.87 M58.02 M58.83 M60.39 M 219.1 M Basic earnings per share (Basic EPS) 0.560.50.690.70.73 2.62 Diluted earnings per share (Diluted EPS) 0.550.50.690.70.73 2.62 Average basic shares outstanding 85.62 M84.17 M84.02 M83.85 M83.52 M 335.55 M Diluted shares outstanding 85.83 M84.4 M84.23 M84.06 M83.73 M 336.42 M EBITDA 139.71 M89.22 M112.57 M117.32 M143.96 M 463.07 M EBIT 89.75 M79.2 M102.4 M107.07 M106 M 394.68 M Cost of revenue 80.49 M22.48 M59.42 M58.16 M90.25 M 230.31 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 49.96 M10.02 M10.16 M10.25 M37.96 M 68.39 M