EOLS

Value 202020212022202320242025 TTM Total revenue 56.54 M99.67 M148.62 M202.09 M266.27 M297.18 M 297.18 M Gross profit 38.24 M56.14 M92.73 M140.53 M182.3 M197.11 M 197.11 M Operating expenses 192.07 M94.53 M151.53 M177.01 M213.75 M241.11 M 242.56 M Selling/general/admin expenses 98.19 M112.07 M141.84 M164.94 M198.03 M220.79 M 220.79 M Research & development 1.72 M2.06 M4.74 M6.56 M9.17 M9.58 M 9.58 M Operating income -153.07 M-44.41 M-65.33 M-49.23 M-34.41 M-32.66 M -32.66 M Non-Operating Income, Total -9.87 M-1.4 M110 K1.56 M3.39 M1.39 M 1.39 M Interest expense, net of interest capitalized ——9.1 M13.83 M18.73 M19.69 M 19.69 M Non-Operating Income, excl. Interest Expenses 635 K1 000-8.98 M-12.97 M-15.47 M-17.76 M -17.76 M Unusual income/expense -10.5 M-1.4 M-9 000696 K127 K-539 K -539 K Pretax income -162.94 M-46.77 M-74.32 M-61.51 M-49.76 M-50.96 M -50.96 M Equity in earnings —————— — Taxes 77 K42 K95 K176 K664 K677 K 677 K Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -163.01 M-46.81 M-74.41 M-61.69 M-50.42 M-51.64 M -51.64 M Discontinued operations —————— — Net income -163.01 M-46.81 M-74.41 M-61.69 M-50.42 M-51.64 M -51.64 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -163.01 M-46.81 M-74.41 M-61.69 M-50.42 M-51.64 M -51.64 M Basic earnings per share (Basic EPS) —-0.94-1.33-1.08-0.81-0.8 -0.8 Diluted earnings per share (Diluted EPS) —-0.94-1.33-1.08-0.81-0.8 -0.8 Average basic shares outstanding —49.77 M56.07 M56.92 M62.02 M64.47 M 257.43 M Diluted shares outstanding —49.77 M56.07 M56.92 M62.02 M64.47 M 257.43 M EBITDA -146.04 M-38.78 M-61.61 M-44.1 M54.86 M74.91 M 74.91 M EBIT -153.07 M-44.41 M-65.33 M-49.23 M49.56 M67.41 M 67.41 M Cost of revenue 18.3 M43.53 M55.89 M61.56 M83.97 M100.07 M 100.07 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 7.03 M5.62 M3.72 M5.13 M5.3 M7.51 M 7.51 M