BNL

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 108.4 M112.13 M108.69 M112.99 M114.17 M118.3 M 454.14 M Gross profit 108.4 M112.13 M108.69 M112.99 M114.17 M118.3 M 454.14 M Operating expenses 48.86 M88.21 M81.42 M75.98 M64.22 M60.81 M 282.44 M Selling/general/admin expenses 8.72 M9.93 M9.67 M9.57 M9.97 M9.67 M 38.88 M Research & development —————— — Operating income 59.54 M23.92 M27.27 M37 M49.95 M57.49 M 171.7 M Non-Operating Income, Total 3.45 M11.05 M991 K4.13 M4.75 M9.53 M 19.41 M Interest expense, net of interest capitalized 18.18 M19.56 M20.07 M21.11 M28.23 M3.89 M 73.3 M Non-Operating Income, excl. Interest Expenses -15.67 M-11.33 M-19.57 M-20.42 M-24.79 M4.47 M -60.31 M Unusual income/expense 942 K2.81 M487 K3.44 M1.31 M1.17 M 6.42 M Pretax income 59.54 M23.92 M27.27 M37 M49.95 M57.49 M 171.7 M Equity in earnings —————— — Taxes ———199 K208 K— — Non-controlling/minority interest 1.66 M1.22 M750 K330 K599 K1.24 M 2.92 M After tax other income/expense 697 K7.69 M470 K2.78 M4.66 M1.09 M 8.99 M Net income before discontinued operations 35.61 M26.39 M16.74 M20.16 M26.47 M33.13 M 96.5 M Discontinued operations —————— — Net income 35.61 M26.39 M16.74 M20.16 M26.47 M33.13 M 96.5 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 36.98 M27.38 M17.18 M20.69 M27.3 M34.29 M 99.47 M Basic earnings per share (Basic EPS) 0.190.130.090.110.140.17 0.51 Diluted earnings per share (Diluted EPS) 0.190.130.090.10.140.17 0.5 Average basic shares outstanding 187.5 M187.45 M187.87 M188.04 M188.1 M188.12 M 752.13 M Diluted shares outstanding 196.93 M196.62 M196.9 M197.14 M197.63 M197.57 M 789.24 M EBITDA —————— — EBIT —————— — Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 36.71 M41.99 M38.43 M41.38 M39.05 M40.75 M 159.62 M