Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 166.26 M150.38 M162.11 M179.31 M168.87 M132.01 M 642.31 M Research & development —————— — Operating income 60.57 M3.44 M-27.24 M-11.07 M45.97 M-1.93 M 5.74 M Non-Operating Income, Total 121.95 M-13.71 M1.67 M-2.39 M-112.23 M7.71 M -105.24 M Interest expense, net of interest capitalized 1 M1.32 M1.17 M1.03 M1.13 M2.25 M 5.57 M Non-Operating Income, excl. Interest Expenses -1 M-1.35 M-1.22 M-1.07 M-113.01 M-2.24 M -117.54 M Unusual income/expense 121.95 M-13.68 M1.71 M-2.34 M-353 K7.71 M 6.72 M Pretax income 327.19 M-47.22 M-63.42 M-80.96 M-105.99 M-23.77 M -274.13 M Equity in earnings —————— — Taxes 27.54 M2.54 M17.36 M5.76 M-26.6 M7.06 M 3.58 M Non-controlling/minority interest 123.19 M-19.72 M-26.75 M-13.23 M-7.61 M85 K -47.51 M After tax other income/expense -1.77 M912 K985 K-2.71 M-3.25 M-652 K -5.63 M Net income before discontinued operations 17.21 M-29.99 M-51.22 M-74.02 M-71.19 M-30.92 M -227.34 M Discontinued operations -5.29 M0000157 K 157 K Net income 11.92 M-29.99 M-51.22 M-74.02 M-71.19 M-30.76 M -227.18 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 11.92 M-29.99 M-51.22 M-74.02 M-71.19 M-30.76 M -227.18 M Basic earnings per share (Basic EPS) —————— — Diluted earnings per share (Diluted EPS) -0.06-0.59-0.88-1.21-1.2-0.62 -3.91 Average basic shares outstanding —————— — Diluted shares outstanding 75.45 M75.24 M75.24 M75.24 M75.24 M75.24 M — EBITDA -15.35 M26.77 M-4.7 M12.42 M81.55 M30.85 M 120.12 M EBIT -130.38 M-9.96 M-39.88 M-22.56 M-23.75 M-5.94 M -92.14 M Cost of revenue 463.56 M257.74 M270.15 M264.85 M266.45 M237.5 M 1.04 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 115.03 M36.78 M35.19 M34.98 M105.3 M36.79 M 212.26 M