HDB

Value 202020212022202320242025 TTM Total revenue 10.7 B11.76 B13.76 B22.24 B25.64 B— — Gross profit 8.59 B10.09 B12.86 B16.1 B17.63 B— — Operating expenses 1.68 B2.21 B2.9 B4.31 B4.37 B— — Selling/general/admin expenses 2.22 B2.23 B2.64 B3.68 B3.72 B— — Research & development —————— — Operating income 7.02 B8 B10.09 B11.78 B13.47 B— — Non-Operating Income, Total 1.1 B698.8 M489 M418.8 M970.2 M— — Interest expense, net of interest capitalized 8.1 B7.7 B9.44 B18.41 B21.38 B— — Non-Operating Income, excl. Interest Expenses -7 B-7 B-8.95 B-17.99 B-20.41 B— — Unusual income/expense —————— — Pretax income 6.01 B6.84 B8.06 B8.46 B10.08 B— — Equity in earnings —————— — Taxes 1.56 B1.75 B2.02 B933.9 M2.05 B— — Non-controlling/minority interest 400 K7.9 M9.9 M59.7 M152.4 M— — After tax other income/expense —————— — Net income before discontinued operations 4.46 B5.09 B6.03 B7.47 B7.88 B— — Discontinued operations —————— — Net income 4.46 B5.09 B6.03 B7.47 B7.88 B— — Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 4.46 B5.09 B6.03 B7.47 B7.88 B— — Basic earnings per share (Basic EPS) 0.410.460.540.530.5345.89 581.27 Diluted earnings per share (Diluted EPS) 0.40.460.540.530.5245.75 578.99 Average basic shares outstanding 11 B11.07 B11.13 B14.16 B15.26 B15.36 B — Diluted shares outstanding 11.05 B11.13 B11.17 B14.21 B15.32 B15.41 B — EBITDA 7.17 B8.21 B10.5 B12.9 B14.54 B— — EBIT 6.9 B7.88 B9.96 B11.79 B13.26 B— — Cost of revenue 2.11 B1.67 B903 M6.14 B8.01 B— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 269.8 M333.6 M542.9 M1.11 B1.28 B— —