POWI

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 115.84 M105.25 M105.53 M115.85 M118.92 M103.2 M 443.5 M Gross profit 63.17 M57.27 M58.23 M63.95 M64.85 M54.61 M 241.65 M Operating expenses 51.59 M53.35 M51.52 M65.3 M68.8 M45.84 M 231.46 M Selling/general/admin expenses 25.76 M27.66 M27.42 M30.16 M27.83 M25.25 M 110.65 M Research & development 25.83 M25.69 M24.09 M25.99 M26.7 M24.33 M 101.12 M Operating income 11.58 M3.92 M6.72 M1.34 M3.95 M-1.82 M 10.19 M Non-Operating Income, Total 2.75 M3.38 M3.17 M2.69 M2.56 M2.37 M 10.79 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 2.75 M3.38 M3.17 M2.69 M2.56 M2.37 M 10.79 M Unusual income/expense —————— — Pretax income 14.33 M7.3 M9.88 M1.34 M1.4 M8.35 M 20.98 M Equity in earnings —————— — Taxes 41 K1.12 M1.09 M24 K42 K-47 K 1.11 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 14.29 M9.14 M8.79 M1.37 M1.36 M10.58 M 22.09 M Discontinued operations —————— — Net income 14.29 M9.14 M8.79 M1.37 M1.36 M10.58 M 22.09 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 14.29 M9.14 M8.79 M1.37 M1.36 M10.58 M 22.09 M Basic earnings per share (Basic EPS) 0.250.160.150.02-0.020.24 0.39 Diluted earnings per share (Diluted EPS) 0.250.150.150.02-0.020.24 0.39 Average basic shares outstanding 56.82 M56.82 M56.87 M56.27 M55.8 M56.06 M 225 M Diluted shares outstanding 57 M57.13 M57.12 M56.39 M55.8 M56.32 M 225.63 M EBITDA 20.76 M12.57 M13.82 M5.7 M3.01 M15.77 M 38.3 M EBIT 11.58 M3.92 M6.72 M-1.34 M-3.95 M8.77 M 10.19 M Cost of revenue 52.67 M47.98 M47.29 M51.9 M54.07 M48.59 M 201.85 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 9.18 M8.65 M7.11 M7.04 M6.97 M7 M 28.11 M