FRME

Value 202020212022202320242025 TTM Total revenue 433.38 M520 M611.39 M647.5 M610.99 M641.7 M 641.7 M Gross profit 374.71 M520 M594.63 M644 M575.29 M620.45 M 620.45 M Operating expenses 33.24 M37.51 M60.82 M56.73 M33.99 M79.12 M 79.12 M Selling/general/admin expenses 52.4 M52.17 M60.25 M67.61 M68.73 M70.98 M 70.98 M Research & development —————— — Operating income 343.37 M485.51 M535.74 M589.99 M547.59 M544.9 M 544.9 M Non-Operating Income, Total 18.81 M13.25 M8.97 M13.25 M27.86 M9.16 M 9.16 M Interest expense, net of interest capitalized 66.38 M35.95 M84.8 M348.49 M426.89 M388.78 M 388.78 M Non-Operating Income, excl. Interest Expenses -47.57 M-22.7 M-75.83 M-335.23 M-399.03 M-379.62 M -379.62 M Unusual income/expense —————— — Pretax income 169.97 M240.79 M255.67 M259.23 M231.73 M259.11 M 259.11 M Equity in earnings —————— — Taxes 21.38 M35.26 M33.59 M35.45 M30.33 M33.11 M 33.11 M Non-controlling/minority interest —————— — After tax other income/expense 12.14 M3.12 M22.98 M18.46 M789 K5.85 M 5.85 M Net income before discontinued operations 148.6 M205.53 M222.09 M223.79 M201.4 M226 M 226 M Discontinued operations —————— — Net income 148.6 M205.53 M222.09 M223.79 M201.4 M226 M 226 M Dilution adjustment ——0000 0 Preferred dividends ——1.41 M1.88 M1.88 M1.88 M 1.88 M Diluted net income available to common stockholders 148.6 M205.53 M220.68 M221.91 M199.53 M224.13 M 224.13 M Basic earnings per share (Basic EPS) 2.753.823.833.743.423.9 3.9 Diluted earnings per share (Diluted EPS) 2.743.813.813.733.413.88 3.88 Average basic shares outstanding 54.06 M53.78 M57.69 M59.3 M58.31 M57.46 M 230.11 M Diluted shares outstanding 54.22 M53.98 M57.95 M59.49 M58.53 M57.73 M 231.19 M EBITDA 347.45 M488.2 M542.12 M595.97 M548.61 M158.57 M 453.5 M EBIT 341.47 M482.5 M533.82 M587.27 M541.31 M541.32 M 541.32 M Cost of revenue 58.67 M016.75 M3.5 M35.7 M21.25 M 21.25 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 5.99 M5.7 M8.3 M8.7 M7.3 M6.03 M 10.56 M