PD

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 118.95 M121.45 M119.81 M123.41 M124.55 M 489.21 M Gross profit 98.68 M101.47 M100.62 M104.41 M106.19 M 412.69 M Operating expenses 108.97 M113.19 M110.95 M100.84 M98.11 M 423.09 M Selling/general/admin expenses 74.7 M78.58 M76.9 M69.95 M68.69 M 294.12 M Research & development 34.27 M34.61 M34.05 M30.9 M29.42 M 128.97 M Operating income 10.29 M11.72 M10.33 M3.57 M8.08 M 33.69 M Non-Operating Income, Total 7.26 M5.58 M6.13 M6.27 M5.75 M 23.73 M Interest expense, net of interest capitalized 2.38 M2.37 M2.36 M2.29 M2.1 M 9.12 M Non-Operating Income, excl. Interest Expenses 4.54 M3.71 M3.65 M3.86 M3.6 M 14.82 M Unusual income/expense 346 K-499 K114 K120 K50 K -215 K Pretax income 5.41 M8.43 M6.57 M7.55 M11.73 M 34.28 M Equity in earnings ————— — Taxes 700 K483 K800 K1.9 M149.7 M 152.88 M Non-controlling/minority interest 203 K120 K217 K161 K184 K 682 K After tax other income/expense 1.39 M609 K811 K556 K525 K 2.5 M Net income before discontinued operations 5.92 M8.76 M7.16 M9.57 M161.59 M 187.08 M Discontinued operations ————— — Net income 5.92 M8.76 M7.16 M9.57 M161.59 M 187.08 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 6.56 M10.6 M6.5 M9.78 M159.56 M 186.43 M Basic earnings per share (Basic EPS) -0.07-0.12-0.070.111.72 1.64 Diluted earnings per share (Diluted EPS) -0.07-0.12-0.070.11.69 1.6 Average basic shares outstanding 91.44 M92 M91.37 M92.6 M92.84 M 368.81 M Diluted shares outstanding 91.44 M92 M91.37 M94.2 M94.66 M 372.23 M EBITDA -5.22 M-6.64 M-6.37 M6.69 M11.08 M 4.76 M EBIT -10.29 M-11.72 M-10.33 M3.57 M8.08 M -10.4 M Cost of revenue 20.27 M19.97 M19.18 M19 M18.36 M 76.52 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 5.07 M5.08 M3.96 M3.12 M3 M 15.16 M