EG

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 4.64 B4.26 B4.49 B4.32 B4.42 B 17.5 B Gross profit 463 M1.37 B2.02 B1.48 B1.77 B 6.64 B Operating expenses 1.15 B1.06 B1.13 B1.15 B1.15 B 4.49 B Selling/general/admin expenses 902 M824 M880 M890 M867 M 3.46 B Research & development ————— — Operating income -514 M235 M858 M305 M704 M 2.1 B Non-Operating Income, Total 543 M484 M527 M493 M477 M 1.98 B Interest expense, net of interest capitalized -54 M-46 M-32 M-44 M-44 M -166 M Non-Operating Income, excl. Interest Expenses 597 M530 M559 M537 M521 M 2.15 B Unusual income/expense ————— — Pretax income -748 M248 M815 M269 M555 M 1.89 B Equity in earnings ————— — Taxes -155 M39 M135 M14 M108 M 296 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations -593 M210 M680 M255 M446 M 1.59 B Discontinued operations ————— — Net income -593 M210 M680 M255 M446 M 1.59 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -585 M208 M672 M252 M441 M 1.57 B Basic earnings per share (Basic EPS) -13.594.916.16.0910.71 37.8 Diluted earnings per share (Diluted EPS) -13.594.916.16.0910.71 37.8 Average basic shares outstanding 42.7 M42.3 M41.8 M41.4 M41.6 M 167.1 M Diluted shares outstanding 42.7 M42.3 M41.8 M41.4 M41.6 M 167.1 M EBITDA -737 M262 M853 M290 M576 M 1.98 B EBIT -683 M308 M885 M334 M620 M 2.15 B Cost of revenue 4.17 B2.89 B2.47 B2.84 B2.66 B 10.86 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) -54 M-46 M-32 M-44 M-44 M -166 M