VVV

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 414.3 M403.2 M439 M453.8 M461.8 M503.8 M 1.86 B Gross profit 152.9 M150.5 M177.6 M177.5 M172.5 M187 M 714.6 M Operating expenses 11.6 M85.8 M85.6 M15 M153.3 M106.8 M 360.7 M Selling/general/admin expenses 82.8 M86.3 M85.5 M100.4 M106.8 M98.7 M 391.4 M Research & development —————— — Operating income 143.8 M66.9 M94.7 M84.5 M18.3 M86 M 283.5 M Non-Operating Income, Total -16.6 M-16 M-17.7 M-26.3 M-24.3 M-26.5 M -94.8 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses -16.6 M-16 M-17.7 M-26.3 M-24.3 M-26.5 M -94.8 M Unusual income/expense —————— — Pretax income 127.2 M50.9 M77 M37.2 M-6 M59.5 M 167.7 M Equity in earnings —————— — Taxes 33.3 M12.6 M20 M11.6 M26.2 M14.2 M 72 M Non-controlling/minority interest —————— — After tax other income/expense -200 K-800 K-500 K-2.1 M-1.2 M-2.8 M -6.6 M Net income before discontinued operations 93.9 M38.3 M57 M25.6 M-32.2 M45.3 M 95.7 M Discontinued operations -2.3 M-700 K-500 K-600 K-600 K-500 K -2.2 M Net income 91.6 M37.6 M56.5 M25 M-32.8 M44.8 M 93.5 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 91.6 M37.6 M56.5 M25 M-32.8 M44.8 M 93.5 M Basic earnings per share (Basic EPS) 0.710.290.440.21-0.260.35 0.74 Diluted earnings per share (Diluted EPS) 0.710.290.440.2-0.260.35 0.73 Average basic shares outstanding 128.7 M127.6 M127.6 M127.9 M127.7 M127.8 M — Diluted shares outstanding 129.5 M128.2 M128.2 M128.6 M127.7 M128.4 M — EBITDA ———177 M22.6 M87.8 M — EBIT 141.3 M64.7 M92 M162.5 M19.2 M80.2 M 353.9 M Cost of revenue 261.4 M252.7 M261.4 M276.3 M289.3 M316.8 M 1.14 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) ———14.5 M3.4 M7.6 M —