Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 16.25 M20.8 M25.18 M22.37 M22.83 M27.25 M 29.63 M Research & development —————— — Operating income 46.1 M74.54 M79.32 M91.99 M97.44 M102.59 M 112.9 M Non-Operating Income, Total 1.66 M1 M1.23 M1.57 M59 K619 K 1.42 M Interest expense, net of interest capitalized 7.88 M4.4 M10.87 M46.67 M65.11 M61.77 M 67.08 M Non-Operating Income, excl. Interest Expenses -6.22 M-3.4 M-9.63 M-45.1 M-65.05 M-61.16 M -65.66 M Unusual income/expense —————— — Pretax income 14.63 M23.15 M22.85 M27.21 M29.57 M35.13 M 41 M Equity in earnings ——-364 K169 K270 K299 K 133 K Taxes 2.81 M4.5 M3.31 M5.47 M5.7 M6.88 M 8.28 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 11.81 M18.66 M19.54 M21.75 M23.87 M28.25 M 32.72 M Discontinued operations —————— — Net income 11.81 M18.66 M19.54 M21.75 M23.87 M28.25 M 32.72 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 11.81 M18.66 M19.54 M21.75 M23.87 M28.25 M 32.72 M Basic earnings per share (Basic EPS) 1.241.661.141.241.361.59 1.65 Diluted earnings per share (Diluted EPS) 1.241.661.141.241.361.59 1.65 Average basic shares outstanding 9.5 M11.25 M17.19 M17.58 M17.56 M17.79 M — Diluted shares outstanding 9.5 M11.25 M17.19 M17.58 M17.56 M17.79 M — EBITDA 42.19 M73.99 M72.57 M49.68 M38.91 M42.62 M — EBIT 39.09 M69.72 M68.01 M45.64 M31.53 M38.92 M 46.27 M Cost of revenue 6.56 M700 K3.37 M3.6 M3.05 M4.5 M 6.2 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 3.08 M3.9 M4.4 M3.9 M3.7 M3.7 M —