Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 141.22 M167.88 M196.86 M209.12 M239.98 M268.52 M 914.47 M Research & development 25.65 M44.17 M54.08 M174 M116.27 M108.69 M 453.05 M Operating income -67 M-79.31 M-47.2 M-113.97 M-59.61 M-92.72 M -313.51 M Non-Operating Income, Total 11.08 M9.37 M8.19 M10.02 M9.33 M6.15 M 33.68 M Interest expense, net of interest capitalized 3.5 M3.3 M3.26 M7.45 M8.3 M7.82 M 26.83 M Non-Operating Income, excl. Interest Expenses 7.58 M6.07 M4.96 M2.86 M1.16 M424 K 9.41 M Unusual income/expense 00-42 K-293 K-128 K-2.09 M -2.56 M Pretax income -59.42 M-30.63 M-42.28 M-114.19 M-288.3 M-94.39 M -539.16 M Equity in earnings —————— — Taxes -21.63 M———-101.65 M— — Non-controlling/minority interest —————— — After tax other income/expense ——-942 K330 K—2.44 M — Net income before discontinued operations -59.42 M-73.24 M-42.28 M-114.19 M-58.58 M-94.39 M -309.44 M Discontinued operations —————— — Net income -59.42 M-73.24 M-42.28 M-114.19 M-58.58 M-94.39 M -309.44 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -59.42 M-73.24 M-42.28 M-114.19 M-58.58 M-94.39 M -309.44 M Basic earnings per share (Basic EPS) -2.5-3.32-1.9-5.08-4.73-3.25 -14.96 Diluted earnings per share (Diluted EPS) -2.5-3.32-1.9-5.08-4.73-3.25 -14.96 Average basic shares outstanding 21.27 M22.09 M22.21 M22.48 M22.43 M29.03 M — Diluted shares outstanding 21.27 M22.09 M22.21 M22.48 M22.43 M29.03 M — EBITDA -63.19 M-83.44 M-46.83 M-113.62 M-59.22 M-92.34 M -312 M EBIT -63.55 M-83.82 M-47.2 M-113.97 M-59.61 M-92.72 M -313.51 M Cost of revenue —4.51 M———— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 363 K379 K377 K358 K392 K386 K 1.51 M