Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 143.4 M199.05 M302.11 M345.52 M332.68 M343.29 M 343.44 M Research & development —————— — Operating income 78.47 M148.88 M217.83 M18.07 M64.82 M-85.45 M -97.28 M Non-Operating Income, Total -23.63 M-6.66 M-22 M-60.59 M-71.15 M-66.08 M -63.31 M Interest expense, net of interest capitalized 8.83 M4.34 M13.2 M34.56 M37.05 M36.18 M 34.08 M Non-Operating Income, excl. Interest Expenses -23.48 M-6.91 M-18.2 M-59.64 M-71.14 M-100.83 M -95.86 M Unusual income/expense -155 K248 K-3.79 M-953 K-14 K-1.43 M -1.53 M Pretax income 54.84 M142.22 M195.84 M-42.52 M-6.33 M-151.53 M -160.6 M Equity in earnings —————— — Taxes 6.33 M25.8 M43.23 M-3.41 M-157 K-35.3 M -37.74 M Non-controlling/minority interest 350 K37.35 M3 M3.81 M119 K0 — After tax other income/expense —————— — Net income before discontinued operations 17.43 M79.06 M130.94 M-38.59 M-5.71 M-114.58 M -122.86 M Discontinued operations —————— — Net income 17.43 M79.06 M130.94 M-38.59 M-5.71 M-114.58 M -122.86 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 17.43 M79.06 M130.94 M-38.59 M-5.71 M-114.58 M -122.86 M Basic earnings per share (Basic EPS) 2.797.139.44-2.69-0.39-7.22 -7.66 Diluted earnings per share (Diluted EPS) 2.776.969.13-2.69-0.39-7.22 -7.66 Average basic shares outstanding 6.24 M11.09 M13.88 M14.33 M14.59 M15.87 M — Diluted shares outstanding 6.29 M11.36 M14.34 M14.33 M14.59 M15.87 M — EBITDA 85.64 M152.92 M244.87 M357.17 M390.66 M242.39 M -74.93 M EBIT 85.22 M152.22 M228.57 M328.88 M368.48 M217.95 M -96.6 M Cost of revenue 787.45 M870.75 M1.19 B1.4 B1.34 B1.45 B 1.41 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 400 K700 K16.3 M26.79 M22.19 M24.44 M 21.68 M