WT

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 108.08 M112.62 M125.62 M147.43 M159.47 M 545.14 M Gross profit -68 K000159.47 M 159.47 M Operating expenses 73.92 M77.99 M79.96 M87.69 M100.12 M 345.76 M Selling/general/admin expenses 25.53 M26.58 M27.14 M30.44 M30.27 M 114.44 M Research & development ————— — Operating income 34.16 M34.63 M45.65 M59.75 M59.35 M 199.38 M Non-Operating Income, Total 1.96 M3.33 M4.37 M3.38 M621 K 11.71 M Interest expense, net of interest capitalized 5.44 M5.49 M8.47 M11.02 M11.02 M 36 M Non-Operating Income, excl. Interest Expenses -3.23 M-2.8 M-5.42 M-7.96 M-9.77 M -25.94 M Unusual income/expense -250 K638 K1.32 M317 K-637 K 1.64 M Pretax income 30.37 M31.87 M29.52 M50.46 M-14.58 M 97.27 M Equity in earnings ————— — Taxes 5.74 M7.09 M9.82 M10.44 M8.55 M 35.9 M Non-controlling/minority interest ————— — After tax other income/expense ——39.03 M22.19 M25.35 M — Net income before discontinued operations 24.63 M24.78 M19.7 M40.03 M-23.13 M 61.37 M Discontinued operations ————— — Net income 24.63 M24.78 M19.7 M40.03 M-23.13 M 61.37 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 24.61 M24.78 M18.98 M40.02 M-23.13 M 60.65 M Basic earnings per share (Basic EPS) 0.170.170.140.29-0.17 0.43 Diluted earnings per share (Diluted EPS) 0.170.170.130.28-0.17 0.41 Average basic shares outstanding 142.58 M143.08 M139.58 M140.38 M138 M — Diluted shares outstanding 146.54 M146.64 M150.68 M144.94 M138 M — EBITDA ———-86.54 M60.5 M — EBIT -73.99 M-77.99 M-79.96 M-87.69 M59.35 M -186.29 M Cost of revenue 108.15 M112.62 M125.62 M147.43 M— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) ———1.15 M1.15 M —