Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 33.07 M112.26 M135.24 M143.15 M163.65 M218.59 M — Research & development —————— — Operating income -31.61 M243.6 M281.64 M213.22 M224.94 M80.77 M 126.01 M Non-Operating Income, Total 0————— — Interest expense, net of interest capitalized —————1.18 M 1.62 M Non-Operating Income, excl. Interest Expenses 0————— — Unusual income/expense —————— — Pretax income -29.98 M242.07 M282.32 M220.61 M230.48 M77.68 M 118.49 M Equity in earnings —————— — Taxes -11.7 M49.61 M65.1 M46.64 M54.58 M28.66 M 39.09 M Non-controlling/minority interest 116 K———6.51 M4.36 M 3.34 M After tax other income/expense —————— — Net income before discontinued operations -18.4 M192.46 M217.22 M173.97 M175.9 M49.02 M 77.53 M Discontinued operations —————— — Net income -18.4 M192.46 M217.22 M173.97 M175.9 M49.02 M 77.53 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -18.4 M192.46 M217.22 M173.97 M169.39 M44.66 M 76.83 M Basic earnings per share (Basic EPS) -0.232.432.842.342.380.63 1.07 Diluted earnings per share (Diluted EPS) 1.332.342.772.32.350.63 1.06 Average basic shares outstanding 78.64 M78.44 M76.02 M73.34 M71.27 M70.87 M — Diluted shares outstanding 78.64 M81.63 M78.07 M74.56 M71.96 M71.18 M — EBITDA 66.92 M158.21 M166.99 M92.3 M796.61 M864.46 M 169.21 M EBIT 49.56 M143.78 M146.39 M76.39 M769.97 M831.02 M 131.66 M Cost of revenue 737.27 M1.1 B1.25 B1.15 B1.35 B1.48 B 1.45 B Other cost of goods sold ————752 K0 — Depreciation & amortization (cash flow) 17.36 M15.21 M20.58 M15.5 M20.01 M33.44 M 37.54 M