SEMR

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 97.41 M102.64 M105.02 M108.89 M112.08 M 428.63 M Gross profit 80.35 M83.83 M85.15 M87.78 M89.86 M 346.61 M Operating expenses 78.64 M82.09 M85.22 M92.13 M94.34 M 353.78 M Selling/general/admin expenses 56.46 M60.78 M63.31 M68.33 M68.64 M 261.06 M Research & development 22.18 M21.3 M21.91 M23.8 M25.71 M 92.73 M Operating income 1.71 M1.74 M-74 K-4.34 M-4.49 M -7.17 M Non-Operating Income, Total 2.91 M2.93 M4.17 M2.29 M2.16 M 11.55 M Interest expense, net of interest capitalized 5 0004 0003 0001 0000 8 000 Non-Operating Income, excl. Interest Expenses 2.31 M3.08 M4.12 M2.3 M2.12 M 11.62 M Unusual income/expense 597 K-158 K48 K-12 K37 K -85 K Pretax income 4.62 M4.67 M4.1 M-2.06 M-5.87 M 842 K Equity in earnings ————— — Taxes 3.9 M1.38 M3.44 M4.72 M65 K 9.6 M Non-controlling/minority interest -376 K-52 K-194 K-210 K-254 K -710 K After tax other income/expense -57 K479 K-880 K-375 K-111 K -887 K Net income before discontinued operations 1.09 M3.35 M849 K6.57 M2.14 M 12.9 M Discontinued operations ————— — Net income 1.09 M3.35 M849 K6.57 M2.14 M 12.9 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 1.09 M3.35 M849 K4.87 M443 K 9.51 M Basic earnings per share (Basic EPS) 0.010.030.01-0.05-0.02 -0.03 Diluted earnings per share (Diluted EPS) 0.010.030.01-0.05-0.02 -0.03 Average basic shares outstanding 145.56 M145.86 M147.21 M147.77 M148.12 M 588.97 M Diluted shares outstanding 148.65 M148.86 M151.08 M147.77 M148.12 M 595.83 M EBITDA 4.53 M4.71 M3.35 M-1.46 M-908 K 5.7 M EBIT 1.71 M1.74 M-74 K-4.34 M-4.49 M -7.17 M Cost of revenue 17.06 M18.81 M19.87 M21.11 M22.22 M 82.01 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 2.83 M2.97 M3.42 M2.89 M3.58 M 12.87 M