KNTK

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 462.39 M385.72 M443.26 M426.74 M463.97 M 1.72 B Gross profit 317.81 M209.88 M219.9 M270.04 M228.58 M 928.4 M Operating expenses 41.14 M59.01 M70.39 M74.6 M83.24 M 287.24 M Selling/general/admin expenses 29.62 M39.31 M37.59 M24.24 M30.1 M 131.24 M Research & development ————— — Operating income 72.87 M23.67 M19.28 M77.45 M19.79 M 140.19 M Non-Operating Income, Total 19.04 M-5.67 M2.55 M4.29 M3.13 M 4.29 M Interest expense, net of interest capitalized 63.07 M46.25 M52.41 M51.96 M57.27 M 207.9 M Non-Operating Income, excl. Interest Expenses -44.03 M-51.93 M-49.86 M-47.67 M-54.14 M -203.6 M Unusual income/expense ————— — Pretax income 91.91 M18 M21.83 M81.74 M16.66 M 138.23 M Equity in earnings 53.24 M43.52 M57.48 M58.7 M58.29 M 218 M Taxes 8.26 M1.77 M2.57 M7.33 M1.11 M 12.78 M Non-controlling/minority interest 57.89 M10.71 M13.13 M50.77 M10.28 M 84.9 M After tax other income/expense ————— — Net income before discontinued operations 265.68 M5.51 M6.13 M23.64 M5.26 M 40.55 M Discontinued operations ————— — Net income 265.68 M5.51 M6.13 M23.64 M5.26 M 40.55 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 25.76 M14.88 M6.13 M20.24 M1.87 M 43.11 M Basic earnings per share (Basic EPS) 0.370.020.050.330.03 0.43 Diluted earnings per share (Diluted EPS) 0.360.010.050.330.03 0.42 Average basic shares outstanding 59.81 M59.28 M60.16 M61.72 M61.87 M 243.03 M Diluted shares outstanding 60.42 M60.12 M61 M62.23 M62.43 M 245.77 M EBITDA 364.25 M238.82 M242.18 M289.2 M240.75 M 1.01 B EBIT 276.67 M150.88 M149.5 M195.44 M145.34 M 641.16 M Cost of revenue 144.59 M175.83 M223.36 M156.7 M235.39 M 791.28 M Other cost of goods sold 144.59 M175.83 M223.36 M156.7 M235.39 M 791.28 M Depreciation & amortization (cash flow) 87.58 M87.95 M92.67 M93.76 M95.41 M 369.79 M