SNOW

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 986.77 M1.04 B1.14 B1.21 B1.28 B 4.68 B Gross profit 653.59 M693.29 M773.15 M822.04 M857.66 M 3.15 B Operating expenses 1.04 B1.14 B1.11 B1.15 B1.18 B 4.58 B Selling/general/admin expenses 547.77 M668.14 M621.43 M657.48 M664.78 M 2.61 B Research & development 492.49 M472.4 M492 M494.03 M511.04 M 1.97 B Operating income -386.68 M-447.26 M-340.28 M-329.47 M-318.16 M -1.44 B Non-Operating Income, Total 58.69 M25.11 M44.48 M43.63 M18.34 M 131.55 M Interest expense, net of interest capitalized 2.07 M2.07 M2.07 M2.08 M2.08 M 8.3 M Non-Operating Income, excl. Interest Expenses 54.24 M51.09 M47.39 M43.41 M40.37 M 182.26 M Unusual income/expense 2.38 M-28.06 M-4.99 M-1.85 M-24.11 M -59 M Pretax income -330.06 M-424.22 M-297.87 M-287.92 M-301.9 M -1.31 B Equity in earnings ————— — Taxes -4.33 M5.73 M62 K3.68 M7.65 M 17.13 M Non-controlling/minority interest 1.75 M140 K87 K2.35 M0 2.58 M After tax other income/expense -3.69 M5.17 M-1.69 M-1.22 M-1.02 M 1.25 M Net income before discontinued operations -327.47 M-430.09 M-298.02 M-293.96 M-309.55 M -1.33 B Discontinued operations ————— — Net income -327.47 M-430.09 M-298.02 M-293.96 M-309.55 M -1.33 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -327.47 M-430.09 M-298.02 M-293.96 M-309.55 M -1.33 B Basic earnings per share (Basic EPS) -0.98-1.29-0.89-0.87-0.9 -3.95 Diluted earnings per share (Diluted EPS) -0.98-1.29-0.89-0.87-0.9 -3.95 Average basic shares outstanding 332.71 M332.66 M335.21 M339.65 M337.49 M 1.35 B Diluted shares outstanding 332.71 M332.66 M335.21 M339.65 M337.49 M 1.35 B EBITDA -336.55 M-398.45 M-285.44 M-271.6 M-259.24 M -1.21 B EBIT -386.68 M-447.26 M-340.28 M-329.47 M-318.16 M -1.44 B Cost of revenue 333.18 M348.79 M371.81 M390.87 M426.33 M 1.54 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 50.13 M48.8 M54.84 M57.88 M58.92 M 220.44 M