Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 12.75 M10.04 M12.5 M11.3 M17.82 M14.38 M 56 M Research & development —————— — Operating income 114.21 M72.21 M33.68 M130.37 M30.92 M81.27 M 276.23 M Non-Operating Income, Total -43.12 K-3.33 M-4.27 M-976 K-48 K-23 K -5.32 M Interest expense, net of interest capitalized 5.05 M6.12 M5.68 M5.45 M4.98 M4.68 M 20.79 M Non-Operating Income, excl. Interest Expenses -5.05 M-6.12 M-5.68 M-5.45 M-4.98 M-4.68 M -20.79 M Unusual income/expense -43.12 K-3.33 M-4.27 M-976 K-48 K-23 K -5.32 M Pretax income 108.58 M62.76 M23.73 M123.94 M25.89 M76.56 M 250.13 M Equity in earnings —————— — Taxes 8.61 M18.54 M7.59 M27.14 M9.29 M13.8 M 57.81 M Non-controlling/minority interest 38.27 M29.59 M33.84 M41.36 M4.77 M15.96 M 95.94 M After tax other income/expense —————— — Net income before discontinued operations 61.7 M14.63 M-17.7 M55.44 M11.83 M46.81 M 96.38 M Discontinued operations —————— — Net income 61.7 M14.63 M-17.7 M55.44 M11.83 M46.81 M 96.38 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 61.7 M14.96 M-17.7 M55.7 M11.31 M46.81 M 96.12 M Basic earnings per share (Basic EPS) 11.832.65-2.958.272.076.7 14.09 Diluted earnings per share (Diluted EPS) 11.122.56-2.957.762.346.52 13.67 Average basic shares outstanding 5.09 M5.52 M5.99 M6.7 M6.36 M6.99 M — Diluted shares outstanding 5.37 M5.85 M5.99 M7.18 M6.76 M7.18 M — EBITDA 146.91 M123.43 M130.17 M159.88 M51.33 M97.22 M 438.6 M EBIT 141.63 M118.34 M124.92 M154.88 M46.14 M91.73 M 417.67 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 5.28 M5.09 M5.25 M5 M5.19 M5.49 M 20.93 M