SEM

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 1.76 B1.31 B1.35 B1.34 B1.36 B1.4 B 5.45 B Gross profit 237.32 M137.47 M180.56 M155.45 M147.45 M145.83 M 629.29 M Operating expenses 97.6 M128.61 M70.08 M69.76 M74.99 M82.24 M 297.07 M Selling/general/admin expenses 47.35 M80.2 M33.01 M35.66 M40.05 M45.69 M 154.41 M Research & development —————— — Operating income 141.13 M21.09 M112.75 M86.53 M72.96 M63.94 M 336.17 M Non-Operating Income, Total —————— — Interest expense, net of interest capitalized 55.44 M28.55 M29.07 M29.98 M30.02 M28.87 M 117.94 M Non-Operating Income, excl. Interest Expenses —————— — Unusual income/expense —————— — Pretax income 107.82 M-14.94 M96.19 M70.17 M55.93 M50.46 M 272.75 M Equity in earnings 33.07 M10.42 M12.51 M13.62 M12.99 M15.4 M 54.52 M Taxes 26.81 M-4.49 M21.45 M12.29 M11.75 M12.72 M 58.22 M Non-controlling/minority interest 25.39 M19.81 M18.05 M17.31 M15.39 M17.57 M 68.31 M After tax other income/expense —————— — Net income before discontinued operations 55.63 M-30.26 M56.68 M40.57 M28.79 M20.17 M 146.22 M Discontinued operations —14.21 M0000 0 Net income 55.63 M-16.05 M56.68 M40.57 M28.79 M20.17 M 146.22 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 53.48 M-22.6 M55.54 M39.75 M28.09 M19.49 M 142.87 M Basic earnings per share (Basic EPS) 0.43-0.120.440.320.230.17 1.16 Diluted earnings per share (Diluted EPS) 0.43-0.120.440.320.230.17 1.16 Average basic shares outstanding 124.71 M124.61 M126.2 M123.36 M120.48 M122.65 M 492.69 M Diluted shares outstanding 124.71 M124.61 M126.2 M123.36 M120.48 M122.65 M 492.69 M EBITDA 140.74 M11.28 M111.41 M86.62 M73.38 M66.24 M 337.65 M EBIT 139.72 M8.86 M110.48 M85.69 M72.46 M63.6 M 332.22 M Cost of revenue 1.52 B1.18 B1.17 B1.18 B1.22 B1.25 B 4.82 B Other cost of goods sold 1.52 B1.18 B1.17 B1.18 B1.22 B1.25 B 4.82 B Depreciation & amortization (cash flow) 1.02 M2.43 M926 K929 K927 K2.64 M 5.42 M