Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 16.88 M15.76 M15.18 M15.74 M17.68 M19.83 M 19.64 M Research & development —————— — Operating income 23.3 M57.87 M69.05 M82.34 M22.88 M89.76 M 103.04 M Non-Operating Income, Total 2.09 M1.02 M1.07 M1.19 M1.36 M1.42 M 1.43 M Interest expense, net of interest capitalized 22.65 M13.49 M23.2 M93.99 M108.96 M99.64 M 96.88 M Non-Operating Income, excl. Interest Expenses -20.57 M-12.47 M-22.13 M-92.79 M-107.6 M-98.22 M -95.45 M Unusual income/expense —————— — Pretax income 7.3 M33.86 M47.98 M48.04 M13.33 M48.49 M 53.9 M Equity in earnings —————— — Taxes 1.4 M7.28 M10.55 M11.38 M3.56 M13.3 M 14.31 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 5.9 M26.59 M37.43 M36.66 M9.77 M35.2 M 39.59 M Discontinued operations —————— — Net income 5.9 M26.59 M37.43 M36.66 M9.77 M35.2 M 39.59 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 5.9 M26.08 M36.62 M35.7 M9.53 M34.79 M 39.04 M Basic earnings per share (Basic EPS) 0.753.384.844.711.244.49 5.03 Diluted earnings per share (Diluted EPS) 0.753.364.794.671.234.45 4.99 Average basic shares outstanding 7.73 M7.71 M7.56 M7.59 M7.71 M7.75 M — Diluted shares outstanding 7.75 M7.76 M7.64 M7.65 M7.74 M7.83 M — EBITDA 2.92 M47.77 M49.55 M-8.04 M-81.93 M-5.61 M 10.89 M EBIT -422 K43.31 M46.18 M-11.69 M-85.71 M-9.7 M 6.68 M Cost of revenue 7.61 M-57 K7.54 M866 K22.62 M1.04 M -452 K Other cost of goods sold —————— — Depreciation & amortization (cash flow) 3.28 M3.58 M3.37 M3.62 M3.77 M4.08 M 4.21 M