PRIM

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 1.65 B1.74 B1.65 B1.89 B2.18 B1.86 B 7.57 B Gross profit 198.55 M184.65 M170.66 M231.69 M235.71 M175 M 813.06 M Operating expenses 91.46 M110.31 M98.97 M105.75 M94.23 M112.15 M 411.1 M Selling/general/admin expenses 98.11 M96.54 M99.5 M104.55 M97.69 M97.46 M 399.2 M Research & development —————— — Operating income 99.55 M87.59 M70.36 M126.64 M137 M77.49 M 411.5 M Non-Operating Income, Total 614 K638 K298 K397 K1.02 M-315 K 1.4 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 805 K548 K282 K364 K886 K-1.43 M 99 K Unusual income/expense -191 K90 K16 K33 K134 K1.12 M 1.3 M Pretax income 82.31 M76.15 M62.31 M118.76 M131.07 M71.87 M 384 M Equity in earnings —————— — Taxes 23.87 M22.19 M18.07 M34.44 M36.45 M20.14 M 109.1 M Non-controlling/minority interest —————— — After tax other income/expense -537 K-853 K-540 K-558 K-564 K-538 K -2.2 M Net income before discontinued operations 58.42 M53.97 M44.24 M84.36 M94.68 M51.8 M 275.07 M Discontinued operations —————— — Net income 58.42 M53.97 M44.24 M84.36 M94.68 M51.8 M 275.07 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 58.44 M53.97 M44.24 M84.32 M94.62 M51.8 M 274.98 M Basic earnings per share (Basic EPS) 1.110.821.561.760.96 5.1 Diluted earnings per share (Diluted EPS) 1.070.980.811.541.720.95 5.02 Average basic shares outstanding 53.69 M53.64 M53.81 M54 M54.02 M54 M 215.83 M Diluted shares outstanding 54.67 M54.58 M54.7 M54.8 M54.8 M54.8 M 219.11 M EBITDA 129.78 M96.86 M93.08 M148.49 M165.31 M87.1 M 493.98 M EBIT 107.1 M74.29 M71.69 M125.98 M141.49 M62.92 M 402.08 M Cost of revenue 1.45 B1.56 B1.48 B1.66 B1.94 B1.68 B 6.76 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 22.67 M22.57 M21.4 M22.5 M23.83 M24.17 M 91.9 M