Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 554.53 M1.11 B1.22 B1.1 B979.9 M920.84 M 920.84 M Research & development —————— — Operating income -379.19 M-866.05 M-1.2 B-615.85 M-87.27 M416.98 M 416.98 M Non-Operating Income, Total -54.07 M141.22 M211.62 M100.32 M148.74 M75.75 M 75.75 M Interest expense, net of interest capitalized 52.7 M69.69 M183.01 M344.25 M425.45 M454.02 M 454.02 M Non-Operating Income, excl. Interest Expenses -52.7 M-69.69 M-183.01 M-344.25 M-425.45 M-454.02 M -454.02 M Unusual income/expense -54.07 M141.22 M211.62 M100.32 M148.74 M75.75 M 75.75 M Pretax income -433.27 M-724.83 M-989.25 M-515.53 M61.46 M492.73 M 492.73 M Equity in earnings —————— — Taxes -2.34 M-17.41 M-3.9 M2.23 M9.28 M-1.44 B -1.44 B Non-controlling/minority interest —————— — After tax other income/expense -5.13 M73.15 M8.82 M25.33 M-13.7 M36.1 M — Net income before discontinued operations -430.92 M-707.42 M-985.35 M-517.76 M52.19 M1.93 B 1.93 B Discontinued operations —————— — Net income -430.92 M-707.42 M-985.35 M-517.76 M52.19 M1.93 B 1.93 B Dilution adjustment 889.76 M0———— — Preferred dividends 00———— — Diluted net income available to common stockholders 458.84 M-707.42 M985.35 M517.76 M52.19 M1.93 B 1.93 B Basic earnings per share (Basic EPS) -2.72-2.51-3.34-1.670.165.76 5.76 Diluted earnings per share (Diluted EPS) -2.88-2.51-3.34-1.670.155.53 5.53 Average basic shares outstanding 84.39 M213.7 M235.32 M257.81 M281.22 M294.49 M — Diluted shares outstanding 84.82 M213.7 M235.32 M257.81 M299.39 M308.18 M — EBITDA -359.21 M-813.33 M-1.07 B-446.8 M137.8 M720.31 M 720.31 M EBIT -379.19 M-866.05 M-1.2 B-615.85 M-87.27 M416.98 M 416.98 M Cost of revenue 65.88 M255.27 M—460.63 M616.68 M796.65 M 796.65 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 19.98 M52.72 M134.63 M169.04 M225.08 M303.33 M 303.33 M