Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Selling/general/admin expenses 10.04 M12.5 M11.3 M17.82 M14.38 M16.68 M 60.18 M Research & development —————— — Operating income 72.21 M33.68 M130.37 M30.92 M81.27 M121.72 M 364.27 M Non-Operating Income, Total -3.33 M-4.27 M-976 K-48 K-23 K38 K -1.01 M Interest expense, net of interest capitalized 6.12 M5.68 M5.45 M4.98 M4.68 M4.67 M 19.78 M Non-Operating Income, excl. Interest Expenses -6.12 M-5.68 M-5.45 M-4.98 M-4.68 M-4.67 M -19.78 M Unusual income/expense -3.33 M-4.27 M-976 K-48 K-23 K38 K -1.01 M Pretax income 62.76 M23.73 M123.94 M25.89 M76.56 M117.08 M 343.48 M Equity in earnings —————— — Taxes 18.54 M7.59 M27.14 M9.29 M13.8 M20.77 M 70.99 M Non-controlling/minority interest 29.59 M33.84 M41.36 M4.77 M15.96 M30.48 M 92.57 M After tax other income/expense —————— — Net income before discontinued operations 14.63 M-17.7 M55.44 M11.83 M46.81 M65.84 M 179.92 M Discontinued operations —————— — Net income 14.63 M-17.7 M55.44 M11.83 M46.81 M65.84 M 179.92 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 14.96 M-17.7 M55.7 M11.31 M46.81 M65.84 M 179.66 M Basic earnings per share (Basic EPS) 2.65-2.958.272.076.79.58 26.62 Diluted earnings per share (Diluted EPS) 2.56-2.957.762.346.529.38 26 Average basic shares outstanding 5.52 M5.99 M6.7 M6.36 M6.99 M6.87 M — Diluted shares outstanding 5.85 M5.99 M7.18 M6.76 M7.18 M7.02 M — EBITDA 123.43 M130.17 M159.88 M51.33 M97.22 M146.6 M 455.03 M EBIT 118.34 M124.92 M154.88 M46.14 M91.73 M141.28 M 434.03 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 5.09 M5.25 M5 M5.19 M5.49 M5.32 M 21 M