PAY

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 231.57 M257.88 M275.24 M280.08 M310.74 M330.46 M 1.2 B Gross profit 60.66 M66.03 M66.02 M71.48 M74.85 M83.99 M 296.34 M Operating expenses 48.58 M51.84 M50.34 M55.55 M54.99 M59.92 M 220.8 M Selling/general/admin expenses 35.39 M38.28 M35.23 M40.32 M39.77 M44 M 159.33 M Research & development 13.19 M13.56 M15.1 M15.23 M15.22 M15.92 M 61.47 M Operating income 12.09 M14.19 M15.69 M15.92 M19.86 M24.07 M 75.54 M Non-Operating Income, Total 5 00070 K50 K111 K163 K-95 K 229 K Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 000000 0 Unusual income/expense 5 00070 K50 K111 K163 K-95 K 229 K Pretax income 14.44 M16.28 M17.8 M18.37 M22.6 M26.5 M 85.28 M Equity in earnings —————— — Taxes 5 0003.13 M3.99 M3.66 M4.86 M5.83 M 18.34 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 14.43 M13.15 M13.81 M14.71 M17.74 M20.67 M 66.94 M Discontinued operations —————— — Net income 14.43 M13.15 M13.81 M14.71 M17.74 M20.67 M 66.94 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 14.43 M13.15 M13.81 M14.71 M17.74 M20.67 M 66.94 M Basic earnings per share (Basic EPS) 0.120.10.110.120.140.16 0.53 Diluted earnings per share (Diluted EPS) 0.110.110.110.110.140.16 0.52 Average basic shares outstanding 124.54 M124.37 M124.94 M125.08 M125.34 M125.25 M 500.61 M Diluted shares outstanding 127.61 M127.71 M128.8 M129.03 M129.25 M129.11 M 516.2 M EBITDA 21.41 M23.85 M26.43 M26.41 M30.13 M33.63 M 116.6 M EBIT 12.09 M14.19 M15.69 M15.92 M19.86 M24.07 M 75.54 M Cost of revenue 170.91 M191.85 M209.21 M208.6 M235.89 M246.47 M 900.16 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 9.32 M9.66 M10.74 M10.48 M10.27 M9.57 M 41.06 M