Income StatementSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22

Total Revenues

1,633

1,550

1,337

1,338

1,305

1,242

Total Revenues %Chg

25.1%

24.8%

24.4%

29.2%

26.5%

27%

Cost of Sales

1,201

1,158

991

1,005

983

956

Gross Profit

432

392

346

333

322

286

Gross Profit Margin

26.5%

25.3%

25.9%

24.9%

24.7%

23%

Selling, General & Administrative Expenses

246

220

212

208

199

190

Research & Development Expenses

102

91

84

93

89

87

Other Operating Expenses

—

1

7

—

—

4

Operating Profit

84

80

43

32

34

5

Operating Margin

5.1%

5.2%

3.2%

2.4%

2.6%

0.4%

Interest and Investment Income

13

11

12

12

9

10

Interest Expense

—

—

—

—

—

—

Non-Operating Income

7

-8

3

-13

14

-1

Total Non-Operating Income

20

3

15

-1

23

9

Income Before Provision for Income Taxes

104

83

58

32

57

14

Provision for Income Taxes

-1

3

2

—

1

—

Consolidated Net Income

105

80

56

32

56

14

Net Income Attributable to Preferred Dividends

—

—

—

—

—

—

Net Income Attributable to Common Shareholders

105

80

56

32

56

14

Basic EPS

0.2

0.1

0.1

0.1

0.1

0

Diluted EPS

0.2

0.1

0.1

0.1

0.1

0

Basic Weighted Average Shares Outstanding

585

580

575

569

563

556

Total Shares Outstanding

587

581

577

572

565

560

Diluted Weighted Average Shares Outstanding

609

605

603

600

590

587

EBITDA

97

96

62

43

46

17

Effective Tax Rate

-1%

3.6%

3.4%

—

1.8%

—