LAZ

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 807.41 M839.02 M669.16 M817.16 M770.76 M929.38 M 3.19 B Gross profit 807.41 M839.02 M669.16 M817.16 M770.76 M929.38 M 3.19 B Operating expenses 254.54 M249.02 M213.77 M260.61 M238.81 M229.47 M 942.67 M Selling/general/admin expenses 195.78 M176.51 M205.37 M244.11 M223.93 M218.65 M 892.06 M Research & development —————— — Operating income 161.19 M107.08 M54.63 M93.08 M94.93 M84.95 M 327.6 M Non-Operating Income, Total —————— — Interest expense, net of interest capitalized 22.55 M22.07 M42.08 M42.26 M45.32 M45.24 M 174.9 M Non-Operating Income, excl. Interest Expenses —————— — Unusual income/expense —————— — Pretax income -22.7 M-54.54 M-94.67 M-83.32 M-79.18 M327.6 M 70.43 M Equity in earnings —————— — Taxes 45.05 M28.79 M7.35 M31.76 M21.43 M16.03 M 76.58 M Non-controlling/minority interest 8.2 M-8.01 M1.61 M5.97 M2.25 M4.35 M 14.19 M After tax other income/expense —————— — Net income before discontinued operations 107.94 M86.31 M60.38 M55.35 M71.25 M49.86 M 236.83 M Discontinued operations —————— — Net income 107.94 M86.31 M60.38 M55.35 M71.25 M49.86 M 236.83 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 105.82 M84.52 M58.56 M54.44 M69.69 M48.21 M 230.91 M Basic earnings per share (Basic EPS) 1.130.890.610.560.710.49 2.37 Diluted earnings per share (Diluted EPS) 1.020.820.560.520.650.44 2.17 Average basic shares outstanding 93.63 M93.14 M95.26 M97.53 M98.11 M97.48 M 388.38 M Diluted shares outstanding 103.48 M102.39 M104.83 M104.91 M108 M106.34 M 424.08 M EBITDA —————— — EBIT —————— — Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 8.96 M9 M8.44 M8.63 M8.48 M8.64 M 34.19 M