NTRA

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 439.22 M476.06 M501.63 M546.19 M591.56 M665.5 M 2.3 B Gross profit 438.69 M476.06 M501.44 M545.78 M590.93 M665.5 M 2.3 B Operating expenses 311.08 M364.38 M395.94 M456.98 M481.96 M470.39 M 1.81 B Selling/general/admin expenses 214.15 M234.92 M266.86 M310.55 M308.55 M291.3 M 1.18 B Research & development 96.93 M129.46 M129.08 M146.43 M173.41 M175.19 M 624.11 M Operating income 39.34 M64.74 M79.18 M110.37 M97.58 M22.79 M 309.91 M Non-Operating Income, Total -21 K106 K138 K-106 K17 K-32 K 17 K Interest expense, net of interest capitalized 3.14 M1.29 M1 M1.03 M1.04 M990 K 4.07 M Non-Operating Income, excl. Interest Expenses -3.16 M-1.19 M-867 K-1.14 M-1.03 M-1.02 M -4.05 M Unusual income/expense —————— — Pretax income 30.86 M55.13 M66.76 M100.66 M87.34 M13.33 M 268.09 M Equity in earnings —————— — Taxes 730 K-1.33 M173 K300 K200 K59.26 M 59.93 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 31.59 M53.74 M66.9 M100.94 M87.54 M-47.22 M 208.16 M Discontinued operations —————— — Net income 31.59 M53.74 M66.9 M100.94 M87.54 M-47.22 M 208.16 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 31.59 M53.74 M66.9 M100.94 M87.54 M-47.22 M 208.16 M Basic earnings per share (Basic EPS) -0.26-0.41-0.5-0.74-0.640.36 -1.52 Diluted earnings per share (Diluted EPS) -0.26-0.41-0.5-0.74-0.640.36 -1.52 Average basic shares outstanding 123.78 M124.72 M134.75 M136.39 M137.19 M136.72 M 545.05 M Diluted shares outstanding 123.78 M124.72 M134.75 M136.39 M137.19 M136.72 M 545.05 M EBITDA 135.8 M—114.73 M98.66 M119.27 M— — EBIT 127.6 M—105.5 M88.8 M108.97 M— — Cost of revenue 536 K—195 K411 K626 K— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 8.2 M7.79 M9.24 M9.86 M10.29 M12.38 M 41.76 M