PJT

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 326.32 M477.28 M324.53 M406.88 M447.09 M535.16 M 1.71 B Gross profit 326.32 M477.28 M324.53 M406.88 M447.09 M535.16 M 1.71 B Operating expenses 101.72 M85.82 M141.22 M104.09 M101.14 M101.49 M 447.94 M Selling/general/admin expenses 88.05 M68.01 M130.41 M94.54 M91.65 M97.27 M 413.86 M Research & development —————— — Operating income 224.6 M391.46 M183.31 M302.79 M345.95 M433.67 M 1.27 B Non-Operating Income, Total —————— — Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses —————— — Unusual income/expense —————— — Pretax income 49.39 M102.88 M52.58 M76.48 M90.95 M122.91 M 342.92 M Equity in earnings —————— — Taxes 8.31 M11.88 M21.59 M15.04 M16 M-19.44 M 33.18 M Non-controlling/minority interest 18.92 M39.69 M20.15 M28.54 M35.12 M45.82 M 129.62 M After tax other income/expense 3.47 M-2.23 M210 K5.02 M1.24 M-2.54 M 3.93 M Net income before discontinued operations 22.15 M51.3 M54.02 M32.9 M39.84 M53.36 M 180.12 M Discontinued operations —————— — Net income 22.15 M51.3 M54.02 M32.9 M39.84 M53.36 M 180.12 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 35.49 M101.36 M88.63 M52.38 M42.23 M7.93 M 191.17 M Basic earnings per share (Basic EPS) 0.872.022.121.271.552.06 7 Diluted earnings per share (Diluted EPS) 0.791.851.991.211.472.01 6.68 Average basic shares outstanding 25.37 M25.45 M25.52 M25.84 M25.75 M25.72 M 102.83 M Diluted shares outstanding 44.64 M44.11 M44.46 M43.44 M28.63 M28.61 M 145.15 M EBITDA —————— — EBIT —————— — Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 2.98 M3.21 M3.21 M3.28 M3.41 M3.44 M 13.34 M