TNDM

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 243.97 M282.65 M234.42 M240.68 M249.25 M290.38 M 1.01 B Gross profit 124.65 M157.46 M118.41 M125.86 M134.29 M167.46 M 546.01 M Operating expenses 150.75 M158.04 M239.28 M177.66 M157.16 M159.17 M 733.27 M Selling/general/admin expenses 99.64 M105.84 M113.85 M109.6 M108.44 M113.1 M 444.99 M Research & development 51.11 M52.2 M125.43 M48.12 M48.72 M46.07 M 268.33 M Operating income 26.09 M582 K120.88 M51.81 M22.86 M8.29 M 203.84 M Non-Operating Income, Total 3.73 M2.32 M2.36 M6.54 M2.58 M5.36 M 16.84 M Interest expense, net of interest capitalized 1.86 M1.86 M1.86 M1.91 M2.06 M2.08 M 7.91 M Non-Operating Income, excl. Interest Expenses -1.62 M-134 K-714 K-1.27 M-1.76 M-330 K -4.08 M Unusual income/expense 3.48 M598 K1.21 M5.91 M2.28 M3.61 M 13.02 M Pretax income 22.6 M70 K122.1 M57.7 M25.1 M-4.63 M 200.27 M Equity in earnings —2.1 M3.5 M3.4 M2.7 M4.59 M 14.19 M Taxes 600 K-745 K8.5 M5.3 M4 M-13.36 M 4.44 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 23.25 M-755 K130.56 M52.4 M21.16 M589 K 204.71 M Discontinued operations —————— — Net income 23.25 M-755 K130.56 M52.4 M21.16 M589 K 204.71 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 23.25 M754 K130.56 M52.4 M21.16 M589 K 204.71 M Basic earnings per share (Basic EPS) -0.35-0-1.97-0.78-0.31-0.01 -3.07 Diluted earnings per share (Diluted EPS) -0.35-0-1.97-0.78-0.31-0.01 -3.07 Average basic shares outstanding 65.54 M65.45 M66.4 M67.05 M67.65 M68.01 M 269.12 M Diluted shares outstanding 65.54 M65.45 M66.4 M67.05 M67.65 M68.01 M 269.12 M EBITDA -21.88 M3.66 M-116.57 M-47.44 M-18.37 M12.79 M -169.59 M EBIT -26.09 M-582 K-120.88 M-51.81 M-22.86 M8.29 M -187.26 M Cost of revenue 119.32 M125.19 M116.02 M114.82 M114.96 M122.92 M 468.72 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 4.21 M4.25 M4.31 M4.37 M4.49 M4.5 M 17.67 M