GRMN

Value 202020212022202320242025 TTM Total revenue 4.19 B4.98 B4.86 B5.23 B6.3 B7.25 B 7.46 B Gross profit 2.48 B2.89 B2.81 B3 B3.7 B4.26 B 4.41 B Operating expenses 1.43 B1.67 B1.78 B1.91 B2.1 B2.38 B 2.44 B Selling/general/admin expenses 570.25 M659.99 M775.96 M834.99 M1.11 B1.25 B 1.29 B Research & development 705.68 M840.02 M834.93 M904.7 M993.6 M1.13 B 1.15 B Operating income 1.05 B1.22 B1.03 B1.09 B1.59 B1.88 B 1.97 B Non-Operating Income, Total 49.17 M-11.82 M37.13 M108.2 M101.41 M138.46 M 123.07 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 39.83 M-16.69 M29.55 M103.74 M92.92 M136.72 M 120.55 M Unusual income/expense 9.34 M4.87 M7.58 M4.46 M8.49 M1.74 M 2.52 M Pretax income 1.1 B1.21 B1.06 B1.2 B1.7 B2.01 B 2.1 B Equity in earnings —————— — Taxes 111.09 M124.6 M91.39 M-89.28 M283.96 M350.65 M 361.79 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 992.32 M1.08 B973.59 M1.29 B1.41 B1.66 B 1.74 B Discontinued operations —————— — Net income 992.32 M1.08 B973.59 M1.29 B1.41 B1.66 B 1.74 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 992.32 M1.08 B973.59 M1.29 B1.41 B1.66 B 1.74 B Basic earnings per share (Basic EPS) 5.195.635.066.747.358.65 9.02 Diluted earnings per share (Diluted EPS) 5.175.615.046.717.38.59 8.96 Average basic shares outstanding 191.09 M192.18 M192.54 K191.4 K192.06 M192.47 M — Diluted shares outstanding 191.9 M193.04 M193.04 K192.06 K193.28 M193.62 M — EBITDA 1.18 B1.37 B1.19 B1.27 B1.77 B2.06 B 2.17 B EBIT 1.05 B1.22 B1.03 B1.09 B1.59 B1.88 B 1.97 B Cost of revenue 1.71 B2.09 B2.05 B2.22 B2.6 B2.99 B 3.05 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 126.72 M154.82 M163.85 M177.57 M179.74 M188.76 M 191.59 M