Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 17.26 M20.65 M28.39 M31.59 M32.58 M33.66 M 33.66 M Research & development —————— — Operating income 99.71 M102.4 M105.78 M114.6 M127.74 M135.32 M 132.94 M Non-Operating Income, Total 1.83 M708 K1.56 M348 K2.55 M2.51 M 2.62 M Interest expense, net of interest capitalized 16.79 M13.3 M49.67 M108.89 M122.75 M116.14 M 116.14 M Non-Operating Income, excl. Interest Expenses -14.95 M-12.59 M-48.11 M-108.54 M-120.2 M-113.63 M -113.52 M Unusual income/expense —————— — Pretax income 59.7 M59.9 M49.46 M63.11 M73.99 M87.1 M 87.1 M Equity in earnings —————— — Taxes 12.53 M12.73 M10.23 M12.93 M15.42 M15.27 M 15.27 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 47.18 M47.17 M39.24 M50.18 M58.58 M71.84 M 71.84 M Discontinued operations —————— — Net income 47.18 M47.17 M39.24 M50.18 M58.58 M71.84 M 71.84 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 47.31 M47.33 M39.09 M49.97 M58.36 M71.57 M 71.57 M Basic earnings per share (Basic EPS) 5.225.223.864.425.196.44 6.44 Diluted earnings per share (Diluted EPS) 5.225.213.854.425.186.43 6.43 Average basic shares outstanding 9.01 M8.99 M10.12 M11.29 M11.23 M11.1 M — Diluted shares outstanding 9.01 M8.99 M10.12 M11.3 M11.26 M11.13 M — EBITDA 89.42 M97.69 M65.88 M18.08 M13.5 M27.99 M 27.99 M EBIT 83.46 M89.78 M57.55 M5.71 M4.99 M19.18 M 16.81 M Cost of revenue -602 K-66 K03.6 M6.52 M11.45 M 11.45 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 7.06 M7.12 M8.33 M9.25 M8.51 M8.81 M 11.18 M