JXN

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 225 M3.75 B-471 M1.42 B1.99 B 6.68 B Gross profit -64 M3.46 B-766 M1.1 B1.66 B 5.46 B Operating expenses 431 M389 M386 M401 M400 M 1.58 B Selling/general/admin expenses 281 M259 M274 M264 M270 M 1.07 B Research & development ————— — Operating income -495 M3.07 B-1.15 B702 M1.26 B 3.89 B Non-Operating Income, Total -2.42 B1.03 B-3.15 B-42 M-92 M -2.25 B Interest expense, net of interest capitalized 25 M25 M25 M25 M25 M 100 M Non-Operating Income, excl. Interest Expenses -2.45 B1.01 B-3.17 B-67 M-117 M -2.35 B Unusual income/expense ————— — Pretax income 380 M-17 M189 M72 M-358 M -114 M Equity in earnings ————— — Taxes 22 M1 M4 M-19 M-172 M -186 M Non-controlling/minority interest 13 M6 M6 M15 M18 M 45 M After tax other income/expense ————— — Net income before discontinued operations 345 M-24 M179 M76 M-204 M 27 M Discontinued operations ————— — Net income 345 M-24 M179 M76 M-204 M 27 M Dilution adjustment 00000 0 Preferred dividends 11 M11 M11 M11 M11 M 44 M Diluted net income available to common stockholders 334 M-35 M168 M65 M-215 M -17 M Basic earnings per share (Basic EPS) 4.74-0.482.340.93-3.03 -0.24 Diluted earnings per share (Diluted EPS) 4.74-0.482.340.92-3.02 -0.24 Average basic shares outstanding 76.05 M73.47 M71.83 M70.08 M70.98 M 286.36 M Diluted shares outstanding 76.81 M73.47 M71.94 M70.28 M71.19 M 286.87 M EBITDA -486 M3.06 B-1.16 B688 M1.26 B 3.85 B EBIT -495 M3.07 B-1.15 B702 M1.26 B 3.89 B Cost of revenue 289 M288 M295 M313 M325 M 1.22 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 9 M-8 M-10 M-14 M-7 M -39 M