NSP

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 1.56 B1.61 B1.86 B1.66 B1.62 B1.67 B 6.81 B Gross profit 229 M218 M310 M223 M195 M172 M 900 M Operating expenses 228 M233 M242 M230 M220 M218 M 910 M Selling/general/admin expenses 73 M80 M78 M70 M68 M70 M 286 M Research & development —————— — Operating income 1 M-15 M68 M-7 M-39 M-46 M -24 M Non-Operating Income, Total —————— — Interest expense, net of interest capitalized 7 M7 M6 M6 M6 M6 M 24 M Non-Operating Income, excl. Interest Expenses —————— — Unusual income/expense —————— — Pretax income 3 M-13 M72 M-6 M-36 M-46 M -16 M Equity in earnings —————— — Taxes 0-4 M21 M-1 M-6 M-13 M 1 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 3 M-9 M51 M-5 M-30 M-33 M -17 M Discontinued operations —————— — Net income 3 M-9 M51 M-5 M-30 M-33 M -17 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 3 M-9 M51 M5 M20 M-69 M 7 M Basic earnings per share (Basic EPS) 0.06-0.221.37-0.15-0.54-0.89 -0.21 Diluted earnings per share (Diluted EPS) 0.07-0.211.35-0.13-0.52-0.87 -0.17 Average basic shares outstanding 38 M38 M38 M38 M38 M38 M 152 M Diluted shares outstanding 38 M38 M38 M38 M38 M38 M 152 M EBITDA —————— — EBIT —————— — Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 11 M11 M11 M11 M11 M12 M 45 M