Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 133.66 M209.47 M239.5 M220.34 M169.67 M217.76 M 198.51 M Research & development 31.54 M66.95 M62.26 M39.53 M28.15 M23.23 M 19.38 M Operating income -49.34 M-174.93 M-342.77 M-341.9 M-156.12 M-333.62 M -303.65 M Non-Operating Income, Total -3.33 M-4.13 M-4.39 M7.66 M-4.11 M552.72 M 603.56 M Interest expense, net of interest capitalized 2.58 M3.65 M3.97 M3.96 M4.1 M14.03 M 24.3 M Non-Operating Income, excl. Interest Expenses -5.15 M-7.3 M-7.93 M-7.91 M-8.19 M523.38 M 575.9 M Unusual income/expense -759 K-487 K-420 K11.62 M-10 K15.31 M 3.36 M Pretax income -52.68 M-179.07 M-366.11 M-338.14 M-160.3 M219.02 M 299.88 M Equity in earnings —-2.98 M-18.95 M-3.9 M-73 K-78 K -40 K Taxes 72 K60 K32 K5 000-26 K0 0 Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -52.75 M-182.1 M-366.14 M-338.14 M-160.28 M219.02 M 299.88 M Discontinued operations —————— — Net income -52.75 M-182.1 M-366.14 M-338.14 M-160.28 M219.02 M 299.88 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -52.75 M-182.1 M-366.14 M-338.14 M-160.28 M-331.52 M 250.69 M Basic earnings per share (Basic EPS) —-86.4-172.5-157.8-72.934.5 70.2 Diluted earnings per share (Diluted EPS) -25.41-86.4-172.5-157.8-72.9-54.9 -21.9 Average basic shares outstanding 2.08 M2.11 M2.12 M2.14 M2.2 M5.18 M — Diluted shares outstanding 2.08 M2.11 M2.12 M2.14 M2.2 M6.03 M — EBITDA -36.05 M-153.27 M-310.19 M-293.8 M-133 M-300.85 M -283.84 M EBIT -49.34 M-174.93 M-342.77 M-341.9 M-156.12 M-333.62 M -303.65 M Cost of revenue 284.51 M347.42 M442.68 M426.03 M284.75 M267.85 M 244.34 M Other cost of goods sold 10.8 M12.5 M22.6 M57.4 M—— — Depreciation & amortization (cash flow) 13.3 M21.66 M32.58 M48.09 M23.12 M32.77 M 30.58 M