DV

Value 20212022202320242025 TTM Total revenue 332.84 M452.52 M572.61 M656.91 M748.58 M 748.58 M Gross profit 278.46 M374.66 M465.98 M540.39 M615.09 M 615.09 M Operating expenses 252.39 M322.22 M390.25 M462.91 M538.68 M 538.68 M Selling/general/admin expenses 158.69 M186.08 M213.92 M259.65 M300.57 M 300.57 M Research & development 62.7 M95.12 M125.38 M153.05 M178.44 M 178.44 M Operating income 26.68 M59.02 M85.73 M82.42 M79.2 M 79.2 M Non-Operating Income, Total 409 K2.35 M22.91 M12.81 M5.91 M 5.91 M Interest expense, net of interest capitalized 1.17 M905 K1.07 M1.12 M1.73 M 1.73 M Non-Operating Income, excl. Interest Expenses -1.07 M195 K10.63 M4.21 M-1.06 M -1.06 M Unusual income/expense 309 K1.25 M11.22 M7.49 M5.24 M 5.24 M Pretax income 25.82 M59.37 M95.88 M88.79 M82.71 M 82.71 M Equity in earnings ————— — Taxes -3.49 M16.1 M24.41 M32.56 M32.06 M 31.87 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 29.31 M43.27 M71.47 M56.23 M50.65 M 50.65 M Discontinued operations ————— — Net income 29.31 M43.27 M71.47 M56.23 M50.65 M 50.65 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 29.31 M43.27 M71.47 M56.23 M50.65 M 50.65 M Basic earnings per share (Basic EPS) 0.20.260.430.330.31 0.33 Diluted earnings per share (Diluted EPS) 0.180.250.410.320.3 0.32 Average basic shares outstanding 148.31 M163.88 M167.8 M170.51 M162.78 M 655.1 M Diluted shares outstanding 160.26 M170.75 M173.44 M175.08 M166.68 M 670.8 M EBITDA 56.36 M86.77 M116.61 M122.7 M132.98 M 132.98 M EBIT 26.08 M52.44 M75.72 M77.49 M76.4 M 76.4 M Cost of revenue 54.38 M77.87 M106.63 M116.52 M133.5 M 133.5 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 30.29 M34.33 M40.88 M45.22 M56.58 M 56.58 M