MD

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 502.36 M458.36 M468.84 M492.88 M493.77 M 1.91 B Gross profit 502.36 M458.36 M468.84 M492.88 M493.77 M 1.91 B Operating expenses 463.07 M426.26 M408.98 M424.82 M444.98 M 1.71 B Selling/general/admin expenses 63.55 M58.6 M55.71 M60.79 M65.68 M 240.79 M Research & development ————— — Operating income 39.29 M32.1 M59.87 M68.05 M48.79 M 208.81 M Non-Operating Income, Total -5.96 M-4.01 M-4.9 M19.73 M-3.2 M 7.62 M Interest expense, net of interest capitalized 9.71 M9.15 M9.13 M8.94 M8.74 M 35.97 M Non-Operating Income, excl. Interest Expenses -15.67 M-13.16 M-14.03 M10.79 M-11.94 M -28.35 M Unusual income/expense ————— — Pretax income 33.33 M28.09 M54.97 M87.78 M45.59 M 216.43 M Equity in earnings 917 K406 K505 K1.88 M843 K 3.63 M Taxes 2.85 M7.35 M15.71 M16.07 M11.91 M 51.04 M Non-controlling/minority interest 0———— — After tax other income/expense 966 K758 K743 K1.89 M1.18 M 4.56 M Net income before discontinued operations 30.48 M20.74 M39.26 M71.71 M33.68 M 165.39 M Discontinued operations 0———— — Net income 30.48 M20.74 M39.26 M71.71 M33.68 M 165.39 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 30.48 M20.74 M39.26 M71.71 M33.68 M 165.39 M Basic earnings per share (Basic EPS) 0.370.250.460.850.41 1.97 Diluted earnings per share (Diluted EPS) 0.370.240.460.840.4 1.94 Average basic shares outstanding 83.33 M84.44 M84.8 M84.61 M84.08 M 337.92 M Diluted shares outstanding 83.33 M85.43 M85.53 M85.61 M85.27 M 341.84 M EBITDA 46.16 M37.43 M65.18 M73.6 M54.42 M 230.64 M EBIT 39.29 M32.1 M59.87 M68.05 M48.79 M 208.81 M Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 6.87 M5.33 M5.31 M5.55 M5.63 M 21.83 M