Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses -10.14 M74.21 M89.3 M79.61 M85.84 M78.05 M 332.79 M Research & development —————— — Operating income 119.22 M79.93 M124.6 M142.42 M101.45 M60.03 M 428.5 M Non-Operating Income, Total -17.51 M-20.17 M-15.99 M68.5 M-23.85 M-29.72 M -1.06 M Interest expense, net of interest capitalized 21.07 M21.24 M22.74 M23.49 M23.68 M23.96 M 93.87 M Non-Operating Income, excl. Interest Expenses -17.51 M-20.17 M-38.72 M45.01 M-47.53 M-53.69 M -94.93 M Unusual income/expense —————— — Pretax income 101.71 M59.76 M108.61 M210.92 M77.6 M30.31 M 427.44 M Equity in earnings 3.24 M-51 K-80 K-10.9 M-3.29 M-6.25 M -20.52 M Taxes 25.9 M15.23 M26.88 M30.92 M13.92 M10.01 M 81.72 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 75.8 M44.53 M81.73 M180 M63.68 M20.3 M 345.72 M Discontinued operations —————— — Net income 75.8 M44.53 M81.73 M180 M63.68 M20.3 M 345.72 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 75.42 M44.31 M81.34 M179.14 M63.37 M20.23 M 344.08 M Basic earnings per share (Basic EPS) 1.570.951.763.891.370.44 7.46 Diluted earnings per share (Diluted EPS) 1.560.941.753.861.350.44 7.4 Average basic shares outstanding 47.65 M46.49 M46.14 M46.05 M46.17 M45.72 M — Diluted shares outstanding 48.08 M47.12 M46.59 M46.46 M46.58 M46.03 M — EBITDA 123.96 M93.68 M138.02 M158.18 M118.24 M76.86 M 491.29 M EBIT 119.22 M79.93 M124.6 M142.42 M101.45 M60.03 M 428.5 M Cost of revenue -1.68 M50 K-177 K279 K998 K-30 K 1.07 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 4.74 M13.75 M13.42 M15.76 M16.78 M16.82 M 62.79 M