Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Selling/general/admin expenses 21.35 M21.54 M23.44 M28.15 M24.34 M24.29 M 100.22 M Research & development —————— — Operating income 65.72 M43.39 M87.22 M70.37 M81.97 M80.9 M 320.45 M Non-Operating Income, Total 6.15 M6.29 M3.4 M4.19 M4.48 M1.69 M 13.75 M Interest expense, net of interest capitalized 1.6 M25.2 M111.5 M120 M150.8 M26.69 M 408.99 M Non-Operating Income, excl. Interest Expenses -1.6 M-25.2 M-111.5 M-120 M-150.8 M-26.69 M -408.99 M Unusual income/expense 6.15 M6.29 M3.4 M4.19 M4.48 M1.69 M 13.75 M Pretax income 58.15 M26.34 M62.98 M47.44 M59.44 M56.01 M 225.87 M Equity in earnings -1.53 M00-1.8 M-900 K0 -2.7 M Taxes 6.03 M5.57 M7.94 M8.36 M9.46 M-5.94 M 19.81 M Non-controlling/minority interest 40.74 M16.04 M41.09 M29.95 M37.66 M38 M 146.7 M After tax other income/expense —————— — Net income before discontinued operations 11.39 M4.73 M13.95 M9.13 M12.32 M12.08 M 47.48 M Discontinued operations —————— — Net income 11.39 M4.73 M13.95 M9.13 M12.32 M12.08 M 47.48 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 48.96 M4.73 M13.95 M9.13 M12.32 M12.08 M 47.48 M Basic earnings per share (Basic EPS) 0.480.150.440.240.380.38 1.44 Diluted earnings per share (Diluted EPS) 0.460.150.430.240.370.37 1.41 Average basic shares outstanding 23.9 M31.49 M32 M29.88 M32.08 M31.73 M — Diluted shares outstanding 106.75 M32.16 M32.69 M30.62 M32.98 M32.36 M — EBITDA 87.36 M68.9 M118.98 M102.77 M112.97 M113.57 M 448.29 M EBIT 65.72 M43.39 M87.22 M70.37 M81.97 M80.9 M 320.45 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 21.64 M25.52 M31.76 M32.4 M31.01 M32.67 M 127.84 M