Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 78.32 M134.87 M193.79 M219.74 M176.39 M114.66 M 115.17 M Research & development —————— — Operating income 7.77 M-12 K-2.44 M22.71 M6.85 M3.78 M 2.24 M Non-Operating Income, Total -11.55 M-7.2 M-15.77 M-26.56 M-25.87 M7.11 M 6.14 M Interest expense, net of interest capitalized 758 K968 K1.05 M1.51 M1.18 M961 K 897 K Non-Operating Income, excl. Interest Expenses -9.68 M-10.77 M-15.82 M-26.64 M-30.44 M-3.26 M -2.9 M Unusual income/expense -2.62 M2.6 M-991 K-1.44 M3.4 M9.41 M 8.14 M Pretax income -3.77 M-7.22 M-18.21 M-3.85 M-19.01 M10.88 M 9.47 M Equity in earnings —————— — Taxes -2.79 M623 K5.01 M-1.2 M-5.67 M5.27 M 5.56 M Non-controlling/minority interest -560 K-3.38 M-6.12 M-1.84 M61.79 M8.63 M 8.04 M After tax other income/expense ——-1.13 M-1.55 M-1.35 M-437 K -1.28 M Net income before discontinued operations -419 K-4.46 M-17.1 M-811 K-75.14 M-3.01 M -4.13 M Discontinued operations ————188.48 M20.89 M 20.43 M Net income -419 K-4.46 M-17.1 M-811 K113.34 M17.87 M 16.3 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 3 000-1.9 M-17.1 M580 K172.6 M24.46 M 22.09 M Basic earnings per share (Basic EPS) -0.03-0.21-0.77-0.044.840.75 0.68 Diluted earnings per share (Diluted EPS) -0.03-0.22-0.77-0.074.710.72 0.66 Average basic shares outstanding 14.83 M20.99 M22.25 M23.14 M23.42 M23.91 M 95.77 M Diluted shares outstanding 27.43 M31.71 M22.25 M33.25 M23.42 M34.19 M 117.29 M EBITDA 25.99 M14.61 M12.21 M34.04 M35.65 M31.68 M 40.16 M EBIT 7.77 M-9.81 M-17.22 M-2.42 M6.85 M3.78 M 12.26 M Cost of revenue 47.23 M57.71 M73.37 M80.55 M18.57 M66.59 M 74.2 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 18.22 M24.42 M29.42 M36.46 M28.8 M27.9 M 27.9 M