HOPE

Value 202020212022202320242025 TTM Total revenue 301.42 M517.36 M482.52 M19.32 M-68.48 M-2.03 M -5.78 M Gross profit 330.93 M580.76 M610.62 M513.24 M440.37 M435.1 M 427.44 M Operating expenses 74.16 M83.06 M80.78 M81.57 M77.86 M123.62 M 107.43 M Selling/general/admin expenses 79.42 M86.8 M82.83 M79.74 M74.2 M62.99 M 67.39 M Research & development —————— — Operating income 256.77 M497.7 M529.84 M431.67 M362.5 M311.48 M 320.01 M Non-Operating Income, Total 806 K-1.16 M-2.09 M-309 K936 K-39.09 M — Interest expense, net of interest capitalized 131.38 M53.76 M137.69 M523.02 M526.13 M468.93 M 468.93 M Non-Operating Income, excl. Interest Expenses -130.57 M-54.92 M-139.78 M-523.33 M-525.19 M-508.02 M — Unusual income/expense —————— — Pretax income 142.29 M275.27 M296.05 M177.89 M132.96 M77.28 M 73.53 M Equity in earnings —————— — Taxes 30.78 M70.7 M77.77 M44.21 M33.33 M15.69 M 15.01 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 111.52 M204.57 M218.28 M133.67 M99.63 M61.59 M 58.52 M Discontinued operations —————— — Net income 111.52 M204.57 M218.28 M133.67 M99.63 M61.59 M 58.52 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 111.52 M204.57 M218.28 M133.67 M99.63 M61.59 M 61.59 M Basic earnings per share (Basic EPS) 0.91.671.821.110.830.49 0.46 Diluted earnings per share (Diluted EPS) 0.91.661.811.110.820.49 0.46 Average basic shares outstanding 123.5 M122.32 M119.82 M119.91 M120.58 M126.32 M 503.3 M Diluted shares outstanding 123.89 M123.13 M120.47 M120.39 M121.11 M126.77 M 505.03 M EBITDA 140.46 M454.7 M400.05 M-82.95 M-154.93 M-147.15 M — EBIT 132.26 M446.5 M392.15 M-91.35 M-163.63 M-157.45 M -148.92 M Cost of revenue 95 M-12.2 M9.6 M29.1 M17.28 M31.8 M 35.71 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 8.2 M8.2 M7.9 M8.4 M8.7 M10.3 M —