DT

Value 202020212022202320242025 TTM Total revenue 703.51 M929.45 M1.16 B1.47 B1.7 B2.02 B 2.02 B Gross profit 575.8 M756.57 M935.64 M1.16 B1.38 B1.65 B 1.65 B Operating expenses 483.9 M675.26 M842.83 M1.04 B1.2 B1.4 B 1.4 B Selling/general/admin expenses 337.71 M488.74 M598.05 M708.64 M800.95 M907.9 M 907.9 M Research & development 111.42 M156.34 M218.35 M304.74 M384.57 M474.31 M 474.31 M Operating income 91.9 M81.31 M92.81 M128.4 M179.43 M245.39 M 245.39 M Non-Operating Income, Total 162 K544 K565 K-10.77 M-4.29 M6.64 M 6.64 M Interest expense, net of interest capitalized ———1.4 M1 M800 K — Non-Operating Income, excl. Interest Expenses 000-1.4 M-1 M-800 K -600 K Unusual income/expense 162 K544 K565 K-10.77 M-4.29 M6.64 M 6.64 M Pretax income 77.85 M71.66 M89.97 M154.91 M223.43 M299.76 M 299.76 M Equity in earnings —————— — Taxes 2.14 M19.21 M-17.99 M283 K-260.25 M137.09 M 137.09 M Non-controlling/minority interest —————— — After tax other income/expense -1.84 M-1.49 M-988 K-11.22 M-2.04 M6.93 M 6.93 M Net income before discontinued operations 75.71 M52.45 M107.96 M154.63 M483.68 M162.67 M 162.67 M Discontinued operations —————— — Net income 75.71 M52.45 M107.96 M154.63 M483.68 M162.67 M 162.67 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 75.71 M52.45 M107.96 M154.63 M483.68 M162.67 M 162.67 M Basic earnings per share (Basic EPS) —0.180.380.531.620.54 0.54 Diluted earnings per share (Diluted EPS) 12.540.180.370.521.590.54 0.54 Average basic shares outstanding —284.16 M287.7 M294.05 M298.38 M300.1 M — Diluted shares outstanding 6.04 M290.9 M291.62 M299.28 M303.6 M303.73 M — EBITDA 100.9 M91.91 M105.31 M220.62 M227.54 M269.45 M 269.45 M EBIT 91.9 M81.31 M92.81 M165.68 M179.43 M245.39 M 245.39 M Cost of revenue 127.71 M172.88 M222.89 M266.45 M320.19 M372.2 M 372.2 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 9 M10.6 M12.5 M54.94 M48.1 M24.06 M 24.06 M