Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Selling/general/admin expenses 34.63 M33.99 M37.59 M48.61 M47.85 M53.13 M 187.18 M Research & development —————— — Operating income 56.08 M104.56 M125.31 M119.97 M137.81 M219.26 M 602.35 M Non-Operating Income, Total 1.89 M3.79 M5.41 M-11.08 M1.67 M4.91 M 896 K Interest expense, net of interest capitalized 315 K276 K222 K215 K210 K205 K 852 K Non-Operating Income, excl. Interest Expenses 1.58 M3.51 M5.18 M-11.3 M1.46 M4.7 M 44 K Unusual income/expense —————— — Pretax income 57.65 M108.07 M130.49 M108.67 M139.27 M223.96 M 602.39 M Equity in earnings —-10.32 M-5.93 M-7.55 M-7 M-3.81 M -24.3 M Taxes 15.08 M27.36 M30.52 M25.79 M33.67 M51.32 M 141.31 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 39.48 M70.99 M92.09 M87.6 M95.97 M155.83 M 431.48 M Discontinued operations —————— — Net income 39.48 M70.99 M92.09 M87.6 M95.97 M155.83 M 431.48 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 39.48 M70.99 M92.09 M87.6 M95.97 M155.83 M 431.48 M Basic earnings per share (Basic EPS) 1.292.333.022.863.135.08 14.09 Diluted earnings per share (Diluted EPS) 1.282.312.972.823.095 13.88 Average basic shares outstanding 30.55 M30.41 M30.52 M30.54 M30.65 M30.69 M — Diluted shares outstanding 30.88 M30.76 M30.96 M30.95 M31.04 M31.14 M — EBITDA 73.27 M120.27 M142.29 M115.91 M161.69 M242.25 M 662.13 M EBIT 56.28 M102.65 M122.38 M93.32 M138.65 M217.28 M 571.62 M Cost of revenue 336.11 M471.33 M518.8 M591.5 M631.38 M878.22 M 2.62 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 16.99 M17.62 M19.91 M22.59 M23.03 M24.98 M 90.51 M