Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 51.9 M58.09 M66.64 M72.43 M81.76 M90.6 M 100.91 M Research & development —————— — Operating income -48.38 M31.17 M74.92 M92.15 M112.53 M149.17 M 201.43 M Non-Operating Income, Total 4.21 M3.37 M984 K4.4 M11.95 M14.48 M 21.16 M Interest expense, net of interest capitalized 22.47 M22.18 M9.97 M16.46 M13.59 M23.03 M 33.12 M Non-Operating Income, excl. Interest Expenses -18.28 M-19.6 M-9.15 M-8.99 M-3.01 M-8.31 M -14.97 M Unusual income/expense 17 K790 K167 K-3.07 M1.38 M-238 K 3.01 M Pretax income -70.09 M16.06 M67.71 M51.63 M115.61 M146.77 M 195.63 M Equity in earnings -2.43 M3.8 M1.78 M-28.46 M4.71 M6.15 M 6.16 M Taxes -1.63 M7.45 M17.55 M13.17 M32.51 M37.16 M 48.54 M Non-controlling/minority interest 00———— — After tax other income/expense —185 K-2.51 M2.89 M-789 K1.94 M 1.6 M Net income before discontinued operations -68.46 M8.61 M50.16 M38.46 M83.09 M109.61 M 146.61 M Discontinued operations 00———— — Net income -68.46 M8.61 M50.16 M38.46 M83.09 M109.61 M 146.61 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -68.46 M8.61 M57.65 M42.79 M93.04 M118.41 M 154.29 M Basic earnings per share (Basic EPS) -1.240.150.890.691.511.91 2.4 Diluted earnings per share (Diluted EPS) -1.240.150.70.531.11.42 1.85 Average basic shares outstanding 55.31 M55.74 M56.5 M55.59 M54.94 M57.47 M — Diluted shares outstanding 55.31 M55.95 M82.4 M80.86 M84.45 M83.38 M — EBITDA 353.42 M341.91 M465.14 M563.48 M624.93 M709.92 M 847.44 M EBIT 322.59 M311.24 M433 M531.35 M591.86 M677.38 M 812.91 M Cost of revenue 2.6 M————— — Other cost of goods sold 2.6 M————— — Depreciation & amortization (cash flow) 30.83 M30.67 M32.14 M32.13 M33.07 M32.54 M 34.53 M