SEM

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 1.31 B1.35 B1.34 B1.36 B1.4 B 5.45 B Gross profit 137.47 M180.56 M155.45 M147.45 M145.83 M 629.29 M Operating expenses 128.61 M70.08 M69.76 M74.99 M82.25 M 297.09 M Selling/general/admin expenses 80.2 M33.01 M35.66 M40.05 M45.69 M 154.41 M Research & development ————— — Operating income 21.09 M112.75 M86.53 M72.96 M63.94 M 336.17 M Non-Operating Income, Total ————— — Interest expense, net of interest capitalized 28.55 M29.07 M29.98 M30.02 M28.87 M 117.94 M Non-Operating Income, excl. Interest Expenses ————— — Unusual income/expense ————— — Pretax income -14.94 M96.19 M70.17 M55.93 M50.46 M 272.75 M Equity in earnings 10.42 M12.51 M13.62 M12.99 M15.4 M 54.52 M Taxes -4.49 M21.45 M12.29 M11.75 M12.72 M 58.22 M Non-controlling/minority interest 19.81 M18.05 M17.31 M15.39 M17.57 M 68.31 M After tax other income/expense ————— — Net income before discontinued operations -30.26 M56.68 M40.57 M28.79 M20.17 M 146.22 M Discontinued operations 14.21 M0000 0 Net income -16.05 M56.68 M40.57 M28.79 M20.17 M 146.22 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -22.6 M55.54 M39.75 M28.09 M19.49 M 142.87 M Basic earnings per share (Basic EPS) -0.120.440.320.230.17 1.16 Diluted earnings per share (Diluted EPS) -0.120.440.320.230.17 1.16 Average basic shares outstanding 124.61 M126.2 M123.36 M120.48 M122.65 M 492.69 M Diluted shares outstanding 124.61 M126.2 M123.36 M120.48 M122.65 M 492.69 M EBITDA 23.41 M113.67 M85.87 M73.89 M66.58 M 340 M EBIT 20.98 M112.75 M84.94 M72.96 M63.94 M 334.58 M Cost of revenue 1.18 B1.17 B1.18 B1.22 B1.25 B 4.82 B Other cost of goods sold 1.18 B1.17 B1.18 B1.22 B1.25 B 4.82 B Depreciation & amortization (cash flow) 2.43 M926 K929 K927 K2.64 M 5.42 M