Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 23.43 M30.24 M37.3 M41.97 M43.81 M50.08 M 56.81 M Research & development —————— — Operating income 109.09 M156.34 M185.6 M179.01 M181.2 M211.27 M 259.7 M Non-Operating Income, Total 3.96 M3.35 M3.94 M3.02 M3.18 M6 M 6.75 M Interest expense, net of interest capitalized 32.46 M19.82 M24.08 M103.87 M142.81 M155.84 M 169.46 M Non-Operating Income, excl. Interest Expenses -28.5 M-16.47 M-20.14 M-100.85 M-139.63 M-149.84 M -162.71 M Unusual income/expense —————— — Pretax income 40.09 M70.78 M78.21 M71.83 M67.36 M82.47 M 119.17 M Equity in earnings —————— — Taxes 7.35 M13.07 M15.03 M13.81 M12.78 M16.33 M 23.13 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 32.74 M57.71 M63.19 M58.02 M54.58 M66.13 M 83.09 M Discontinued operations —————— — Net income 32.74 M57.71 M63.19 M58.02 M54.58 M66.13 M 83.09 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 31.5 M53.22 M58.66 M53.44 M49.88 M61.35 M 90.94 M Basic earnings per share (Basic EPS) 1.973.163.262.562.392.5 2.69 Diluted earnings per share (Diluted EPS) 1.973.163.262.552.392.49 2.67 Average basic shares outstanding 16 M16.82 M17.99 M20.9 M20.84 M24.59 M — Diluted shares outstanding 16 M16.82 M18.02 M20.94 M20.9 M24.67 M — EBITDA 87.12 M145.05 M167.12 M84.92 M43.55 M68.73 M 110.63 M EBIT 78.85 M138.34 M160.55 M77.13 M35.17 M57.83 M 96.12 M Cost of revenue 15.94 M6.38 M92 K364 K547 K574 K — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 6.08 M6.24 M6.57 M7.74 M8.27 M10.91 M 14.51 M