AEIS

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 374.22 M415.44 M404.6 M441.5 M463.3 M489.4 M 1.8 B Gross profit 134.07 M154.64 M150.5 M163.4 M174.4 M189.1 M 677.4 M Operating expenses 145.12 M120.84 M119.9 M131.8 M125.2 M132.5 M 509.4 M Selling/general/admin expenses 56.24 M58.14 M59 M60.2 M59.8 M63.4 M 242.4 M Research & development 53.56 M56.13 M54.2 M59 M59.1 M60.1 M 232.4 M Operating income 11.05 M11.81 M30.6 M31.6 M49.2 M56.6 M 168 M Non-Operating Income, Total 19.16 M-2.83 M10.3 M11.3 M7.3 M4.8 M 33.7 M Interest expense, net of interest capitalized 6.38 M4.61 M4.2 M4.2 M4.2 M4.1 M 16.7 M Non-Operating Income, excl. Interest Expenses 4.64 M680 K2.7 M2.4 M2.4 M300 K 7.8 M Unusual income/expense 8.14 M-8.12 M3.4 M4.7 M700 K400 K 9.2 M Pretax income 14.55 M11.48 M29.9 M29.3 M52.3 M57.2 M 168.7 M Equity in earnings —————— — Taxes 400 K-1.47 M5 M3.8 M5.9 M4.7 M 19.4 M Non-controlling/minority interest —-28 K———— — After tax other income/expense 441 K-135 K400 K0700 K-100 K — Net income before discontinued operations 14.15 M18.92 M24.5 M24.9 M46 M52.1 M 147.5 M Discontinued operations 758 K188 K200 K300 K200 K200 K 900 K Net income 14.9 M19.11 M24.7 M25.2 M46.2 M52.3 M 148.4 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 14.15 M19.11 M24.7 M25.2 M46.2 M52.3 M 148.4 M Basic earnings per share (Basic EPS) -0.41.320.660.671.231.39 3.95 Diluted earnings per share (Diluted EPS) -0.41.30.650.671.21.32 3.84 Average basic shares outstanding 37.53 M37.48 M37.6 M37.6 M37.6 M37.6 M 150.4 M Diluted shares outstanding 37.53 M37.84 M38.1 M37.8 M38.5 M38.6 M 153 M EBITDA 6.88 M50.46 M46.7 M47.2 M64.3 M71.8 M 230 M EBIT -11.05 M33.81 M30.6 M31.6 M49.2 M56.6 M 168 M Cost of revenue 240.15 M260.8 M254.1 M278.1 M288.9 M300.3 M 1.12 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 17.92 M16.66 M16.1 M15.6 M15.1 M15.2 M 62 M