OUT

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 493.2 M390.7 M460.2 M467.5 M513.3 M 1.83 B Gross profit 255.8 M169.4 M228.7 M236.8 M278.3 M 913.2 M Operating expenses 146.9 M137.6 M174.6 M148.7 M168.2 M 629.1 M Selling/general/admin expenses 109.6 M114.7 M110.6 M105.2 M111.2 M 441.7 M Research & development ————— — Operating income 111.1 M13.9 M56.2 M89.9 M133.5 M 293.5 M Non-Operating Income, Total 00000 0 Interest expense, net of interest capitalized 1.5 M1.5 M1.5 M1.4 M1.4 M 5.8 M Non-Operating Income, excl. Interest Expenses -1.5 M-1.5 M-1.5 M-1.4 M-1.4 M -5.8 M Unusual income/expense 00000 0 Pretax income 74.6 M-20.2 M19.7 M52.6 M96.9 M 149 M Equity in earnings 100 K1.9 M0300 K300 K 2.5 M Taxes 600 K500 K200 K1.2 M100 K 2 M Non-controlling/minority interest 0-100 K0100 K0 0 After tax other income/expense ————— — Net income before discontinued operations 74 M-20.6 M19.5 M51.3 M96.8 M 147 M Discontinued operations ————— — Net income 74 M-20.6 M19.5 M51.3 M96.8 M 147 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 76.2 M-22.8 M17.3 M49.1 M95.5 M 139.1 M Basic earnings per share (Basic EPS) 0.44-0.140.10.290.58 0.83 Diluted earnings per share (Diluted EPS) 0.43-0.140.10.290.57 0.82 Average basic shares outstanding 162.1 M166.4 M167.1 M167.2 M167.8 M 668.5 M Diluted shares outstanding 171.8 M166.4 M168 M176.3 M169.2 M 679.9 M EBITDA 208.6 M56.1 M98.7 M131.3 M225.5 M 511.6 M EBIT 111.1 M13.9 M56.2 M89.9 M133.5 M 293.5 M Cost of revenue 237.4 M221.3 M231.5 M230.7 M235 M 918.5 M Other cost of goods sold 237.4 M221.3 M231.5 M230.7 M235 M 918.5 M Depreciation & amortization (cash flow) 97.5 M42.2 M42.5 M41.4 M92 M 218.1 M