SCOR

Value 20202021202220232024 TTM Total revenue 356.04 M367.01 M376.42 M371.34 M356.05 M 358.94 M Gross profit 175.32 M163.97 M171.13 M165.76 M147.34 M 146.63 M Operating expenses 199.95 M195.06 M248.53 M240.01 M209.54 M 214.9 M Selling/general/admin expenses 126 M128.67 M129.65 M114.51 M105.3 M 110.36 M Research & development 38.71 M39.12 M36.99 M33.7 M33.07 M 31.76 M Operating income 21.27 M28.86 M74.87 M73.6 M59.51 M 1.55 M Non-Operating Income, Total 19.04 M8.67 M10.95 M2.87 M2.07 M 3.67 M Interest expense, net of interest capitalized 9.13 M2 M163 K244 K712 K — Non-Operating Income, excl. Interest Expenses -4.64 M897 K1 M2.58 M705 K 3.67 M Unusual income/expense 14.55 M5.78 M9.79 M42 K651 K 0 Pretax income 47.02 M49.18 M64.84 M77.83 M59.32 M 6.36 M Equity in earnings ————— — Taxes 900 K900 K1.7 M1.5 M900 K 2.92 M Non-controlling/minority interest ————— — After tax other income/expense 37 K1.08 M1.44 M1.95 M2.01 M 3.04 M Net income before discontinued operations 47.92 M50.04 M66.56 M79.36 M60.25 M 10.79 M Discontinued operations ————— — Net income 47.92 M50.04 M66.56 M79.36 M60.25 M 10.79 M Dilution adjustment —25.22 M31.01 M32.57 M35.2 M 35.98 M Preferred dividends —12.6 M15.5 M16.3 M17.6 M 18.44 M Diluted net income available to common stockholders 47.92 M62.66 M82.07 M95.63 M77.85 M 28.33 M Basic earnings per share (Basic EPS) —-15.6-17.8-19.88-15.53 -5.72 Diluted earnings per share (Diluted EPS) —-15.6-17.8-19.88-15.53 -5.72 Average basic shares outstanding —4.04 M4.63 M4.81 M5.01 M 20.47 M Diluted shares outstanding —4.04 M4.63 M4.81 M5.01 M 20.47 M EBITDA 27.45 M13.89 M-30.97 M-47.32 M-33.35 M -35.96 M EBIT -24.63 M-31.09 M-77.4 M-74.25 M-62.2 M -68.27 M Cost of revenue 180.71 M203.04 M205.29 M205.58 M208.71 M 212.31 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 52.08 M44.99 M46.43 M26.93 M28.85 M 32.31 M