EAF

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 134.22 M111.84 M131.84 M144 M116.46 M 504.13 M Gross profit -10.44 M-1.71 M62 K10.31 M-24.34 M -15.68 M Operating expenses 34.33 M14.81 M16.53 M17.43 M31.91 M 80.68 M Selling/general/admin expenses 13.07 M14.62 M13.27 M13.78 M13.24 M 54.91 M Research & development 1.39 M1.88 M1.35 M1.64 M1.61 M 6.47 M Operating income -24.91 M-18.21 M-14.55 M-5.12 M-39.19 M -77.07 M Non-Operating Income, Total -200 K-447 K2.43 M-142 K2.21 M 4.05 M Interest expense, net of interest capitalized 37.58 M29.84 M25.42 M24.52 M24.28 M 104.06 M Non-Operating Income, excl. Interest Expenses -37.77 M-30.29 M-22.99 M-24.66 M-22.07 M -100.01 M Unusual income/expense ————— — Pretax income -61.45 M-46.56 M-35.68 M-28.39 M-59.81 M -170.44 M Equity in earnings ————— — Taxes -11.98 M-7.21 M51.21 M90 K5.31 M 49.39 M Non-controlling/minority interest ————— — After tax other income/expense -9.74 M-3.07 M-6.49 M-1.83 M2.86 M -8.53 M Net income before discontinued operations -49.48 M-39.35 M-86.89 M-28.48 M-65.12 M -219.84 M Discontinued operations ————— — Net income -49.48 M-39.35 M-86.89 M-28.48 M-65.12 M -219.84 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -49.48 M-39.35 M-86.89 M-28.48 M-65.12 M -219.84 M Basic earnings per share (Basic EPS) -1.9-1.5-3.4-1.1-2.45 -8.45 Diluted earnings per share (Diluted EPS) -1.9-1.5-3.4-1.1-2.45 -8.45 Average basic shares outstanding 25.77 M25.84 M25.92 M25.93 M26 M 103.69 M Diluted shares outstanding 25.77 M25.84 M25.92 M25.93 M26 M 103.69 M EBITDA 95.88 M96.82 M116 M127.41 M80.54 M 420.78 M EBIT 86.93 M94.24 M113.42 M124.92 M72.56 M 405.14 M Cost of revenue 12.96 M2.78 M1.89 M1.65 M11.99 M 18.32 M Other cost of goods sold 12.96 M2.78 M1.89 M1.65 M11.99 M 18.32 M Depreciation & amortization (cash flow) 8.95 M2.58 M2.59 M2.48 M7.98 M 15.64 M