Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 21.15 M23.86 M24.4 M22.34 M22.37 M24.91 M 94.02 M Research & development —————— — Operating income 31.52 M42.44 M64.87 M70.17 M89.68 M50.82 M 275.53 M Non-Operating Income, Total 7.38 M-524 K-465 K2.31 M9.36 M-509 K 10.69 M Interest expense, net of interest capitalized 2.57 M2.43 M1.88 M1.85 M1.73 M1.78 M 7.24 M Non-Operating Income, excl. Interest Expenses 4.81 M-2.95 M-2.35 M458 K7.63 M-2.29 M 3.45 M Unusual income/expense —————— — Pretax income 28.95 M40.01 M62.99 M68.32 M87.95 M49.04 M 268.29 M Equity in earnings —————— — Taxes 8.65 M9.54 M14.97 M17.89 M21.27 M12.56 M 66.69 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 20.29 M30.47 M48.02 M50.42 M66.67 M36.48 M 201.6 M Discontinued operations —————— — Net income 20.29 M30.47 M48.02 M50.42 M66.67 M36.48 M 201.6 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 20.29 M30.47 M48.02 M50.42 M66.67 M36.48 M 201.6 M Basic earnings per share (Basic EPS) 0.660.991.551.632.161.19 6.53 Diluted earnings per share (Diluted EPS) 0.660.991.551.632.151.19 6.52 Average basic shares outstanding 30.6 M30.7 M31 M30.96 M30.89 M30.68 M — Diluted shares outstanding 30.65 M30.76 M31.06 M31.02 M30.95 M30.74 M — EBITDA 51.2 M45.85 M102.73 M93.35 M-14.6 M38.21 M 219.69 M EBIT 39.47 M44.54 M101.63 M91.25 M-16.6 M36.61 M 212.89 M Cost of revenue 146.82 M160.1 M79.03 M95.56 M206 M147.99 M 528.59 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 45.33 M1.3 M1.1 M2.1 M2 M1.6 M 6.8 M