Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 45.49 M46.71 M52.93 M52.88 M50.78 M55.28 M 211.87 M Research & development —————— — Operating income 59.09 M80.32 M89.54 M94.47 M69.66 M95.61 M 349.28 M Non-Operating Income, Total —————— — Interest expense, net of interest capitalized 76 K25.55 M38 K51 K40 K26 M 26.13 M Non-Operating Income, excl. Interest Expenses —————— — Unusual income/expense —————— — Pretax income 32.65 M53.9 M61.35 M65.79 M42.79 M69.61 M 239.54 M Equity in earnings 00000— — Taxes 9.85 M13.25 M15.15 M15.97 M6.6 M17.32 M 55.04 M Non-controlling/minority interest 1.29 M1.73 M1.63 M1.56 M1.51 M1.8 M 6.51 M After tax other income/expense -2 000-11 K-1.1 M-35 K-13 K-16 K -1.16 M Net income before discontinued operations 21.51 M38.91 M44.56 M48.26 M34.69 M50.49 M 177.99 M Discontinued operations —————— — Net income 21.51 M38.91 M44.56 M48.26 M34.69 M50.49 M 177.99 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 21.3 M38.46 M44.03 M47.69 M34 M49.42 M 175.14 M Basic earnings per share (Basic EPS) 0.120.30.350.380.270.39 1.39 Diluted earnings per share (Diluted EPS) 0.120.30.350.380.270.39 1.39 Average basic shares outstanding 114.06 M126.65 M126.65 M126.65 M126.57 M125.78 M — Diluted shares outstanding 114.06 M126.65 M128.17 M128.17 M128.3 M128.49 M — EBITDA 82.33 M81.35 M90.55 M95.5 M96.6 M96.62 M 379.29 M EBIT 59.09 M80.32 M89.52 M94.47 M69.66 M95.54 M 349.19 M Cost of revenue 344.85 M357.1 M389.33 M405.54 M398.35 M399.09 M 1.59 B Other cost of goods sold 344.85 M357.1 M389.33 M405.54 M398.35 M399.09 M 1.59 B Depreciation & amortization (cash flow) 23.25 M1.03 M1.03 M1.03 M26.95 M1.08 M 30.09 M