Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 14.8 M12.5 M14 M17.9 M35.5 M25.8 M 93.2 M Research & development —————— — Operating income 62.6 M46.1 M20.7 M58.3 M41.3 M374 M 494.3 M Non-Operating Income, Total -100 K-3.4 M-5.7 M-2.2 M-3.2 M59.8 M 48.7 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 0000065.3 M 65.3 M Unusual income/expense -100 K-3.4 M-5.7 M-2.2 M-3.2 M-5.5 M -16.6 M Pretax income 323.8 M42.7 M15 M49.9 M2.7 M433.8 M 501.4 M Equity in earnings —————— — Taxes 200 K1.6 M-1.3 M-1.1 M-12.3 M1.8 M -12.9 M Non-controlling/minority interest 8.5 M-4 M-4.5 M-4.3 M-4.9 M-10.5 M -24.2 M After tax other income/expense -14.8 M0-11.3 M600 K-1.4 M-900 K -13 M Net income before discontinued operations 45.2 M29.7 M-4.6 M14.9 M1.8 M49.6 M 61.7 M Discontinued operations —————287.9 M — Net income 45.2 M29.7 M-4.6 M14.9 M1.8 M337.5 M 349.6 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 55.8 M28.9 M-4.6 M14.8 M900 K338.2 M 349.3 M Basic earnings per share (Basic EPS) 0.470.3-0.050.150.023.41 3.53 Diluted earnings per share (Diluted EPS) 0.580.29-0.050.150.033.23 3.36 Average basic shares outstanding 92.8 M93.3 M93.3 M93.3 M94.2 M99 M — Diluted shares outstanding 98.4 M99.2 M93.3 M99.2 M95.3 M104.6 M — EBITDA 79.7 M68.8 M39.6 M79.6 M81.9 M148.7 M 349.8 M EBIT 62.7 M48.1 M22.2 M59.4 M51.7 M126 M 259.3 M Cost of revenue 551.3 M573.3 M591.9 M554.9 M543.1 M530.4 M 2.22 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 17 M20.7 M17.4 M20.2 M30.2 M22.7 M 90.5 M