INSE

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 82.8 M60.4 M80.3 M86.2 M77.2 M 304.1 M Gross profit 82.8 M60.4 M80.3 M86.2 M77.2 M 304.1 M Operating expenses 45.6 M39.8 M46.2 M48.8 M46.3 M 181.1 M Selling/general/admin expenses 34.4 M30.3 M31.9 M31.7 M34.2 M 128.1 M Research & development ————— — Operating income 12.9 M1.6 M7.9 M9.7 M11.3 M 30.5 M Non-Operating Income, Total -8.6 M-6.8 M-6.9 M-12.3 M-10.4 M -36.4 M Interest expense, net of interest capitalized 8.8 M7 M7.1 M12.5 M10.7 M 37.3 M Non-Operating Income, excl. Interest Expenses -17.6 M-14 M-14.2 M-25 M-21.4 M -74.6 M Unusual income/expense 200 K200 K200 K200 K300 K 900 K Pretax income 4.3 M-5.2 M1 M-2.6 M900 K -5.9 M Equity in earnings ————— — Taxes -62.7 M-5.1 M8.8 M-700 K8.1 M 11.1 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 67 M-100 K-7.8 M-1.9 M-7.2 M -17 M Discontinued operations ————— — Net income 67 M-100 K-7.8 M-1.9 M-7.2 M -17 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 67 M-100 K-7.8 M-1.9 M-7.2 M -17 M Basic earnings per share (Basic EPS) 2.340-0.27-0.07-0.24 -0.58 Diluted earnings per share (Diluted EPS) 2.290-0.27-0.07-0.24 -0.58 Average basic shares outstanding 28.52 M28.97 M29.08 M29.09 M29.06 M 116.21 M Diluted shares outstanding 29.2 M28.97 M29.08 M29.09 M29.06 M 116.21 M EBITDA 30 M31.2 M49.4 M50.6 M19.8 M 151 M EBIT 37.2 M20.6 M34.1 M37.4 M30.9 M 123 M Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) -7.2 M10.6 M15.3 M13.2 M-11.1 M 28 M