SCL

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 593.25 M594.69 M590.28 M553.89 M604.51 M684.11 M 2.43 B Gross profit 75.46 M71.89 M71.02 M51.52 M64.85 M99.98 M 287.37 M Operating expenses 47.17 M53.92 M49.23 M50.66 M49.03 M57.67 M 206.59 M Selling/general/admin expenses 33.52 M37.46 M34.16 M34.41 M33.48 M39.07 M 141.12 M Research & development —————— — Operating income 28.29 M17.96 M21.79 M10.5 M-49.62 M37.21 M 19.88 M Non-Operating Income, Total -3.62 M-4.18 M-5.28 M-5.56 M-4.87 M-4.66 M -20.37 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses -4.13 M-5.49 M-6.82 M-5.69 M-5.01 M-5.68 M -23.2 M Unusual income/expense 502 K1.31 M1.54 M126 K144 K1.02 M 2.83 M Pretax income 24.66 M13.79 M16.52 M4.94 M-54.49 M32.55 M -486 K Equity in earnings —————— — Taxes 4.95 M2.44 M5.68 M-65 K-13.08 M9.64 M 2.17 M Non-controlling/minority interest —————— — After tax other income/expense -125 K-287 K-815 K15.35 M-156 K-506 K 13.87 M Net income before discontinued operations 19.71 M11.34 M10.84 M5 M-41.41 M22.91 M -2.65 M Discontinued operations —————— — Net income 19.71 M11.34 M10.84 M5 M-41.41 M22.91 M -2.65 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 19.71 M11.34 M10.84 M5 M-41.41 M22.91 M -2.65 M Basic earnings per share (Basic EPS) 0.860.50.470.22-1.811 -0.12 Diluted earnings per share (Diluted EPS) 0.860.50.470.22-1.811 -0.12 Average basic shares outstanding 22.87 M22.86 M22.88 M22.87 M22.89 M22.9 M — Diluted shares outstanding 22.89 M22.88 M22.89 M22.89 M22.89 M22.92 M — EBITDA 57.56 M49.25 M54.54 M33.59 M48.76 M73.24 M 210.13 M EBIT 28.29 M17.96 M21.79 M852 K15.82 M42.32 M 80.78 M Cost of revenue 517.79 M522.8 M519.26 M502.37 M539.66 M584.13 M 2.15 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 29.27 M31.29 M32.75 M32.74 M32.95 M30.92 M 129.35 M