Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 11.06 M10.27 M10.21 M17.64 M17.53 M 55.65 M Research & development ————— — Operating income 123.11 M141.84 M162.34 M210.87 M297.09 M 812.15 M Non-Operating Income, Total ————— — Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses ————— — Unusual income/expense ————— — Pretax income 123.97 M143.01 M160.51 M146.38 M307.11 M 757 M Equity in earnings ————— — Taxes 10.39 M10.54 M28.7 M52.66 M25.4 M 117.3 M Non-controlling/minority interest 80 K125 K4.98 M109 K578 K 5.79 M After tax other income/expense -224 K-222 K4.61 M1.14 M-1.53 M 4 M Net income before discontinued operations 113.5 M132.35 M126.82 M93.61 M281.13 M 633.91 M Discontinued operations ————— — Net income 113.5 M132.35 M126.82 M93.61 M281.13 M 633.91 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 113.5 M132.35 M126.82 M93.61 M281.13 M 633.91 M Basic earnings per share (Basic EPS) 1.722.011.921.053.31 8.29 Diluted earnings per share (Diluted EPS) 1.722.011.921.043.3 8.27 Average basic shares outstanding 65.71 M65.75 M65.76 M69.42 M84.72 M — Diluted shares outstanding 65.79 M65.82 M65.83 M69.56 M85.02 M — EBITDA 156.11 M172.99 M195.25 M290.9 M387.97 M 1.05 B EBIT 123.11 M141.84 M162.34 M210.87 M297.09 M 812.15 M Cost of revenue 24.51 M24.18 M31.39 M50.85 M60.34 M 166.76 M Other cost of goods sold 24.51 M24.18 M31.39 M50.85 M60.34 M 166.76 M Depreciation & amortization (cash flow) 32.99 M31.15 M32.9 M80.03 M90.88 M 234.96 M