Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 40.53 M43.53 M46.86 M49.1 M56.77 M61.15 M 213.89 M Research & development 35.22 M19.32 M18.75 M24.17 M34.61 M27.48 M 105 M Operating income -19.3 M13.27 M20.16 M24.02 M19.77 M29.27 M 93.22 M Non-Operating Income, Total 2.32 M2.29 M2.72 M3.14 M3.5 M3.41 M 12.77 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 000000 0 Unusual income/expense 2.32 M2.29 M2.72 M3.14 M3.5 M3.41 M 12.77 M Pretax income -16.98 M15.56 M22.88 M27.16 M23.27 M32.68 M 105.98 M Equity in earnings —————— — Taxes -8.09 M7.03 M5.04 M8.72 M9.07 M10.09 M 32.93 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -8.89 M8.54 M17.83 M18.43 M14.2 M22.59 M 73.06 M Discontinued operations —————— — Net income -8.89 M8.54 M17.83 M18.43 M14.2 M22.59 M 73.06 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -8.89 M8.54 M17.83 M18.43 M14.2 M22.59 M 73.06 M Basic earnings per share (Basic EPS) -0.110.120.240.250.190.3 0.98 Diluted earnings per share (Diluted EPS) -0.110.110.230.230.180.27 0.91 Average basic shares outstanding 71.42 M72.65 M73.44 M74.71 M74.2 M76.52 M — Diluted shares outstanding 71.42 M76.15 M77.94 M80.04 M78.98 M82.41 M — EBITDA 96.85 M112.12 M128.41 M150.99 M169.72 M184.7 M 633.83 M EBIT 95.94 M111.81 M128.99 M150.11 M170.53 M183 M 632.64 M Cost of revenue 17.9 M17.87 M18.6 M20.26 M20.95 M20.8 M 80.6 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 907 K290 K-581 K880 K-809 K1.7 M 1.19 M