SGU

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 255.32 M487.88 M740.06 M302.19 M261.16 M539.26 M766.72 M 1.87 B Gross profit 57.88 M487.7 M737.07 M298.77 M59.42 M539.26 M766.72 M 1.66 B Operating expenses 89.56 M106.69 M136.1 M101.64 M93.8 M117.26 M141.56 M 454.26 M Selling/general/admin expenses 7.07 M7.18 M8.19 M7.56 M7.58 M7.59 M8.72 M 31.46 M Research & development ——————— — Operating income -48.56 M49.22 M125.37 M-19.18 M-40.94 M54.24 M157.18 M 151.3 M Non-Operating Income, Total ——————— — Interest expense, net of interest capitalized ——————— — Non-Operating Income, excl. Interest Expenses ——————— — Unusual income/expense ——————— — Pretax income -50.64 M45.91 M120.68 M-23.09 M-40.59 M50.16 M152.77 M 139.25 M Equity in earnings ——————— — Taxes -15.56 M13.02 M34.77 M-6.46 M-11.92 M14.37 M44.49 M 40.47 M Non-controlling/minority interest ——————— — After tax other income/expense ——————— — Net income before discontinued operations -35.09 M32.88 M85.91 M-16.63 M-28.67 M35.79 M108.28 M 98.77 M Discontinued operations ——————— — Net income -35.09 M32.88 M85.91 M-16.63 M-28.67 M35.79 M108.28 M 98.77 M Dilution adjustment ——————— — Preferred dividends ——————— — Diluted net income available to common stockholders -35.09 M32.88 M85.91 M-16.63 M-28.67 M35.79 M108.28 M 98.77 M Basic earnings per share (Basic EPS) ——————— — Diluted earnings per share (Diluted EPS) -0.990.952.49-0.48-0.841.083.29 3.05 Average basic shares outstanding 35.27 M34.59 M34.57 M34.34 M34.28 M33.08 M32.88 M — Diluted shares outstanding 35.27 M34.59 M34.57 M34.34 M34.28 M33.08 M32.88 M — EBITDA 156.93 M389.21 M610.11 M206.6 M190.44 M431.01 M633.7 M 1.46 B EBIT 180.74 M381.01 M600.97 M197.13 M180.84 M421.99 M625.15 M 1.43 B Cost of revenue -14.99 M182 K2.99 M3.42 M-13.47 M—— — Other cost of goods sold ——————— — Depreciation & amortization (cash flow) 8.36 M8.2 M9.14 M9.47 M9.6 M9.02 M8.55 M 36.64 M