AGX

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 232.47 M193.66 M237.74 M251.15 M262.05 M 944.61 M Gross profit 47.61 M36.86 M44.27 M46.95 M65.6 M 193.68 M Operating expenses 15.34 M12.62 M14.31 M14.41 M18.3 M 59.65 M Selling/general/admin expenses 14.95 M12.52 M14.21 M14.32 M17.93 M 58.98 M Research & development ————— — Operating income 32.67 M24.34 M30.05 M32.63 M47.67 M 134.7 M Non-Operating Income, Total 11.46 M10.94 M11.08 M12.96 M14.82 M 49.81 M Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses 5.5 M5.5 M5.5 M5.9 M7.1 M 24 M Unusual income/expense 5.96 M5.44 M5.58 M7.06 M7.72 M 25.81 M Pretax income 38.63 M29.79 M35.64 M39.69 M55.39 M 160.51 M Equity in earnings 0———— — Taxes 7.26 M7.24 M361 K8.96 M6.18 M 22.73 M Non-controlling/minority interest ————— — After tax other income/expense 430 K1.01 M20 K611 K25 K 1.67 M Net income before discontinued operations 31.37 M22.55 M35.27 M30.74 M49.21 M 137.77 M Discontinued operations ————— — Net income 31.37 M22.55 M35.27 M30.74 M49.21 M 137.77 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 31.37 M22.55 M35.27 M30.74 M49.21 M 137.77 M Basic earnings per share (Basic EPS) 2.331.652.572.223.56 10 Diluted earnings per share (Diluted EPS) 2.261.62.52.173.47 9.74 Average basic shares outstanding 13.45 M13.63 M13.73 M13.83 M13.77 M 54.96 M Diluted shares outstanding 13.91 M14.11 M14.13 M14.16 M14.15 M 56.55 M EBITDA 33.2 M24.76 M30.55 M33.14 M48.17 M 136.61 M EBIT 32.28 M24.24 M29.96 M32.53 M47.3 M 134.03 M Cost of revenue 184.86 M156.8 M193.48 M204.2 M196.45 M 750.93 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 920 K513 K589 K603 K877 K 2.58 M