NPWR

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 12 K0000 0 Gross profit 11 K0000 0 Operating expenses 47.26 M50.44 M474.55 M90.56 M1.16 B 1.77 B Selling/general/admin expenses 1.03 M8.83 M9.88 M15.07 M10.5 M 44.28 M Research & development —19.8 M22.6 M26.62 M24.54 M 93.56 M Operating income 47.24 M50.44 M474.55 M90.56 M1.16 B 1.77 B Non-Operating Income, Total 35.69 M-61.76 M101.36 M6.89 M4.49 M 50.98 M Interest expense, net of interest capitalized 4 000———— — Non-Operating Income, excl. Interest Expenses 35.68 M-62.11 M101.36 M6.88 M4.48 M 50.61 M Unusual income/expense 3 000355 K2 0005 0002 000 364 K Pretax income 82.93 M175.22 M575.92 M97.44 M1.16 B 2.01 B Equity in earnings ————— — Taxes 4.75 M-557 K400 K1.6 M1.2 M 2.64 M Non-controlling/minority interest 7.63 M64.66 M254.24 M53.91 M748.31 M 1.12 B After tax other income/expense ————— — Net income before discontinued operations 818 K32.68 M119.35 M28.14 M411.5 M 591.67 M Discontinued operations ————— — Net income 818 K32.68 M119.35 M28.14 M411.5 M 591.67 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 818 K32.68 M119.35 M28.14 M411.5 M 591.67 M Basic earnings per share (Basic EPS) 0.01-0.46-1.55-0.36-5.3 -7.67 Diluted earnings per share (Diluted EPS) 0.01-0.46-1.55-0.36-5.3 -7.67 Average basic shares outstanding 73.54 M73.4 M77 M77.7 M77.88 M 305.98 M Diluted shares outstanding 73.54 M73.4 M77 M77.7 M77.88 M 305.98 M EBITDA -27.04 M-29.11 M-452.87 M-68.89 M-1.14 B -1.69 B EBIT -47.24 M-50.44 M-474.55 M-90.56 M-1.16 B -1.77 B Cost of revenue 1 0000000 0 Other cost of goods sold ————— — Depreciation & amortization (cash flow) 20.21 M21.33 M21.69 M21.67 M15.58 M 80.27 M