AZZ

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 403.65 M351.88 M421.96 M417.27 M425.75 M 1.62 B Gross profit 97.78 M78.72 M104.13 M101.29 M101.94 M 386.08 M Operating expenses 39.69 M66.92 M35.53 M79.06 M33.31 M 214.82 M Selling/general/admin expenses 39.24 M38.28 M34.58 M32.83 M32.46 M 138.16 M Research & development ————— — Operating income 58.53 M40.43 M69.55 M68.46 M69.48 M 247.92 M Non-Operating Income, Total 983 K-1.7 M1.33 M188 K276 K 90 K Interest expense, net of interest capitalized 19.22 M17.38 M18.56 M13.66 M12.21 M 61.81 M Non-Operating Income, excl. Interest Expenses -19 M-18.25 M-18.56 M-13.66 M-12.21 M -62.69 M Unusual income/expense 763 K-822 K1.33 M188 K276 K 969 K Pretax income 45.72 M26.33 M225.84 M114.33 M55.56 M 422.06 M Equity in earnings 7.17 M3.69 M173.52 M59.34 M1.44 M 238 M Taxes 12.11 M6.12 M54.93 M24.98 M14.48 M 100.52 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 33.6 M20.21 M170.91 M89.35 M41.08 M 321.54 M Discontinued operations —0——— — Net income 33.6 M20.21 M170.91 M89.35 M41.08 M 321.54 M Dilution adjustment 0-73.59 M000 -73.59 M Preferred dividends 00000 0 Diluted net income available to common stockholders 33.6 M-53.38 M170.91 M89.35 M41.08 M 247.95 M Basic earnings per share (Basic EPS) 1.120.875.712.971.37 10.92 Diluted earnings per share (Diluted EPS) 1.120.875.662.951.36 10.84 Average basic shares outstanding 29.88 M29.09 M29.94 M30.04 M29.96 M 119.03 M Diluted shares outstanding 30.12 M29.34 M30.22 M30.24 M30.2 M 120 M EBITDA 58.38 M32.62 M90.42 M44.6 M91.4 M 259.05 M EBIT 58.09 M11.8 M68.59 M22.23 M68.63 M 171.26 M Cost of revenue 305.88 M273.16 M317.83 M315.98 M323.81 M 1.23 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 288 K20.82 M21.83 M22.37 M22.78 M 87.8 M