Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 99.05 M114.63 M119.39 M121.69 M117.56 M120.08 M 478.72 M Research & development 33.6 M36.8 M41.25 M44.07 M45.03 M46.1 M 176.45 M Operating income -21.56 M-40.22 M-38.75 M-37.55 M-28.24 M-27.51 M -132.05 M Non-Operating Income, Total 10.84 M10.61 M8 M7.12 M6.79 M6.22 M 28.14 M Interest expense, net of interest capitalized -474 K-399 K-255 K-168 K-129 K-78 K -630 K Non-Operating Income, excl. Interest Expenses 5.72 M5.35 M4.28 M3.88 M3.37 M2.85 M 14.38 M Unusual income/expense 5.59 M5.65 M3.98 M3.4 M3.56 M3.45 M 14.39 M Pretax income -15.97 M-34.57 M-34.77 M-34.14 M-24.68 M-24.06 M -117.66 M Equity in earnings —————— — Taxes 1.09 M1.07 M-7.01 M1.66 M6.9 M1.43 M 2.98 M Non-controlling/minority interest 128 K145 K136 K198 K22 K1.1 M 1.46 M After tax other income/expense —————— — Net income before discontinued operations -17.19 M-35.79 M-27.9 M-36 M-31.6 M-26.59 M -122.09 M Discontinued operations —————— — Net income -17.19 M-35.79 M-27.9 M-36 M-31.6 M-26.59 M -122.09 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -17.19 M-35.79 M-27.9 M-36 M-31.6 M-26.59 M -122.09 M Basic earnings per share (Basic EPS) -0.17-0.34-0.26-0.33-0.29-0.24 -1.12 Diluted earnings per share (Diluted EPS) -0.17-0.34-0.26-0.33-0.29-0.24 -1.12 Average basic shares outstanding 102.19 M104.57 M106.81 M107.63 M107.91 M110.8 M — Diluted shares outstanding 102.19 M104.57 M106.81 M107.63 M107.91 M110.8 M — EBITDA -18.67 M-37.62 M-36.15 M-34.65 M-17.02 M-21.23 M -109.04 M EBIT -21.56 M-40.22 M-38.75 M-37.55 M-28.24 M-27.51 M -132.05 M Cost of revenue 49.31 M50.86 M58.22 M62.63 M70.82 M72.34 M 264 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 2.89 M2.61 M2.6 M2.9 M11.22 M6.28 M 23.01 M