Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 28.99 M41.95 M62.35 M87.67 M135.08 M145.65 M 150.89 M Research & development 19.12 M34.21 M62.23 M92.71 M105.47 M144.99 M 154.03 M Operating income 21.49 M38.7 M59.03 M95.84 M151 M109.43 M 119.83 M Non-Operating Income, Total -2.48 M-126 K12.05 M6.8 M18.06 M4.97 M -2.69 M Interest expense, net of interest capitalized 982 K765 K1.66 M2.68 M2.93 M6.96 M 7.33 M Non-Operating Income, excl. Interest Expenses -85 K-260 K7.08 M5.67 M8.79 M7.85 M 8.86 M Unusual income/expense -3.38 M-631 K3.31 M-1.56 M6.33 M-9.83 M -18.87 M Pretax income 19.3 M43.05 M67.36 M116.22 M166.3 M135.19 M 138.03 M Equity in earnings 655 K4.64 M4.67 M9.95 M423 K10.29 M 11.09 M Taxes -2.38 M134 K16.8 M19.36 M35.03 M13.3 M 14.92 M Non-controlling/minority interest 2.9 M5.16 M11.3 M19.5 M27.64 M27.82 M 32.11 M After tax other income/expense —————-1.31 M -270 K Net income before discontinued operations 18.78 M37.76 M39.26 M77.35 M103.63 M94.08 M 91 M Discontinued operations —————— — Net income 18.78 M37.76 M39.26 M77.35 M103.63 M94.08 M 91 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 18.78 M37.65 M38.68 M75.51 M101.4 M92.15 M 89.09 M Basic earnings per share (Basic EPS) 0.340.650.661.291.671.47 1.41 Diluted earnings per share (Diluted EPS) 0.30.580.591.161.531.37 1.31 Average basic shares outstanding 54.7 M57.65 M59.24 M60.16 M62.21 M64.18 M — Diluted shares outstanding 63.55 M65.36 M65.34 M64.87 M66.24 M67.31 M — EBITDA 21.35 M40.23 M62.22 M101.17 M156.35 M123.83 M 137.01 M EBIT 20.52 M37.94 M57.38 M94.26 M149.78 M109.43 M 119.83 M Cost of revenue 87.03 M144.9 M205.22 M281.51 M390.56 M501.24 M 535.47 M Other cost of goods sold ——2.25 M575 K3.1 M15.48 M 16.07 M Depreciation & amortization (cash flow) 826 K2.3 M4.84 M6.91 M6.57 M14.4 M 17.18 M