SEDG

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 196.22 M219.48 M289.43 M340.18 M335.36 M 1.18 B Gross profit -112.25 M17.54 M32.13 M72.14 M74.47 M 196.28 M Operating expenses 151.41 M120.26 M147.62 M107.29 M122.78 M 497.96 M Selling/general/admin expenses 66.92 M61.84 M48.51 M53.48 M54.53 M 218.37 M Research & development 62.24 M62 M53.39 M54.15 M51.73 M 221.25 M Operating income -263.67 M-102.73 M-115.49 M-35.15 M-48.31 M -301.68 M Non-Operating Income, Total -76 K148 K4.02 M-15.01 M-65.5 M -76.34 M Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses 0000-58.92 M -58.92 M Unusual income/expense -76 K148 K4.02 M-15.01 M-6.58 M -17.43 M Pretax income -1.71 B-92.8 M-119.09 M-47.5 M-132.69 M -392.07 M Equity in earnings -456 K-287 K-288 K-376 K-9 000 -960 K Taxes 11.04 M5.73 M5.66 M2.56 M-564 K 13.38 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 264.38 M-95.39 M-124.74 M-50.06 M-132.12 M -402.31 M Discontinued operations —-3.14 M0—— — Net income 264.38 M-98.52 M-124.74 M-50.06 M-132.12 M -405.45 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -287.44 M-98.52 M-124.74 M-50.06 M-132.12 M -405.45 M Basic earnings per share (Basic EPS) -5-1.7-2.13-0.84-2.21 -6.88 Diluted earnings per share (Diluted EPS) -5-1.7-2.13-0.84-2.21 -6.88 Average basic shares outstanding 57.08 M58.12 M58.57 M59.28 M58.95 M 234.92 M Diluted shares outstanding 57.08 M58.12 M58.57 M59.28 M58.95 M 234.92 M EBITDA -251.02 M-90.72 M-111.27 M-27.95 M-41.23 M -271.17 M EBIT -263.67 M-102.73 M-115.49 M-35.15 M-48.31 M -301.68 M Cost of revenue 308.47 M201.94 M257.3 M268.03 M260.89 M 988.16 M Other cost of goods sold 99.79 M132.85 M169.5 M172.89 M378.51 M 853.75 M Depreciation & amortization (cash flow) 12.65 M12 M4.23 M7.2 M7.08 M 30.51 M