WOLF

Value Q3, 24Q4, 24Q1, 25Q2, 25 TTM Total revenue 185.4 M197 M196.8 M168.5 M 747.7 M Gross profit 22.5 M25.7 M77.1 M78.3 M 203.6 M Operating expenses 78.4 M539.6 M84.3 M80.1 M 782.4 M Selling/general/admin expenses 41.1 M36.1 M37.9 M29.4 M 144.5 M Research & development 42.2 M37.6 M31.7 M24.9 M 136.4 M Operating income 194.5 M581.6 M161.4 M158.4 M 1.1 B Non-Operating Income, Total 90.9 M-109.4 M22.4 M67 M 70.9 M Interest expense, net of interest capitalized 85.4 M84.8 M700 K58 M 228.9 M Non-Operating Income, excl. Interest Expenses 5.5 M-184.1 M20.7 M7.3 M -150.6 M Unusual income/expense 0-10.1 M1 M1.7 M -7.4 M Pretax income 285.4 M679.4 M643.5 M149.4 M 1.76 B Equity in earnings ———— — Taxes 100 K9.1 M100 K1.2 M 10.5 M Non-controlling/minority interest ———— — After tax other income/expense ———— — Net income before discontinued operations 285.5 M669.3 M643.6 M150.6 M 1.75 B Discontinued operations 00—— — Net income 285.5 M669.3 M643.6 M150.6 M 1.75 B Dilution adjustment ———— — Preferred dividends ———— — Diluted net income available to common stockholders 285.5 M669.3 M643.6 M150.6 M 1.75 B Basic earnings per share (Basic EPS) -1.86-4.42-4.12-5.78 -16.18 Diluted earnings per share (Diluted EPS) -1.86-4.42-4.12-5.78 -16.18 Average basic shares outstanding 153.9 M141.32 M156.19 M26.06 M 477.46 M Diluted shares outstanding 153.9 M141.32 M156.19 M26.06 M 477.46 M EBITDA -47 M-504.9 M-92.1 M-121 M -765 M EBIT -100.9 M-565.3 M-161.4 M-158.4 M -986 M Cost of revenue 207.9 M222.7 M273.9 M246.8 M 951.3 M Other cost of goods sold ——29 M22.8 M — Depreciation & amortization (cash flow) 53.9 M60.4 M69.3 M37.4 M 221 M