SLVM

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 979 M977 M830 M804 M855 M901 M 3.39 B Gross profit 279 M244 M168 M164 M231 M211 M 774 M Operating expenses 74 M81 M73 M72 M68 M68 M 281 M Selling/general/admin expenses 74 M81 M73 M72 M68 M68 M 281 M Research & development —————— — Operating income 205 M109 M44 M30 M98 M79 M 251 M Non-Operating Income, Total —————— — Interest expense, net of interest capitalized 19 M11 M12 M12 M12 M13 M 49 M Non-Operating Income, excl. Interest Expenses —————— — Unusual income/expense —————— — Pretax income 132 M100 M33 M20 M88 M58 M 199 M Equity in earnings —————— — Taxes 37 M19 M6 M5 M31 M25 M 67 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 95 M81 M27 M15 M57 M33 M 132 M Discontinued operations —0———— — Net income 95 M81 M27 M15 M57 M33 M 132 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 95 M81 M27 M15 M57 M33 M 132 M Basic earnings per share (Basic EPS) 2.321.970.660.371.430.83 3.29 Diluted earnings per share (Diluted EPS) 2.271.910.650.371.410.81 3.24 Average basic shares outstanding 41 M41.1 M40.6 M40.6 M40 M40.1 M 161.3 M Diluted shares outstanding 41.9 M42 M41.5 M41.1 M40.3 M40.7 M 163.6 M EBITDA 244 M207 M135 M137 M212 M188 M 672 M EBIT 205 M163 M95 M92 M163 M143 M 493 M Cost of revenue 700 M733 M662 M640 M624 M690 M 2.62 B Other cost of goods sold 700 M733 M662 M640 M624 M690 M 2.62 B Depreciation & amortization (cash flow) 39 M44 M40 M45 M49 M45 M 179 M