Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Selling/general/admin expenses 4.75 M5.35 M5.38 M5.54 M8.79 M7.44 M 27.15 M Research & development —————— — Operating income 49.05 M54.62 M61.89 M67.2 M47.83 M65.91 M 242.84 M Non-Operating Income, Total 9.73 M21.68 M18.07 M18.36 M28.39 M20.5 M 85.32 M Interest expense, net of interest capitalized 85 K86 K133 K88 K3.16 M4.95 M 8.33 M Non-Operating Income, excl. Interest Expenses 9.65 M21.59 M17.93 M18.27 M25.23 M15.56 M 76.99 M Unusual income/expense —————— — Pretax income 53.71 M59.88 M67.14 M72.66 M53.46 M69.8 M 263.06 M Equity in earnings —————— — Taxes 10.79 M13.35 M15.68 M16.49 M10.51 M17.21 M 59.9 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 42.92 M46.53 M51.45 M56.16 M42.95 M52.59 M 203.16 M Discontinued operations —————— — Net income 42.92 M46.53 M51.45 M56.16 M42.95 M52.59 M 203.16 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 42.92 M46.53 M51.45 M56.16 M42.95 M52.59 M 203.16 M Basic earnings per share (Basic EPS) 1.611.741.932.121.622 7.67 Diluted earnings per share (Diluted EPS) 1.571.681.872.051.571.94 7.43 Average basic shares outstanding 26.66 M26.76 M26.64 M26.64 M26.57 M26.35 M — Diluted shares outstanding 27.4 M27.63 M27.45 M27.49 M27.34 M27.06 M — EBITDA 95.41 M106.26 M118.16 M130.07 M118.15 M138.57 M 504.95 M EBIT 49.05 M54.62 M61.89 M67.2 M47.83 M65.91 M 242.84 M Cost of revenue 85.1 M97.82 M129.08 M133.72 M157.41 M170.24 M 590.46 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 46.36 M51.64 M56.27 M62.87 M70.31 M72.66 M 262.11 M