Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 25.9 M26.98 M29.13 M35.68 M38.54 M39.66 M 39.41 M Research & development —————— — Operating income -250.73 M49.31 M136.92 M109.87 M36.99 M132.83 M 115.05 M Non-Operating Income, Total -100 K1.26 M4.04 M-180.76 K—-12 K — Interest expense, net of interest capitalized 6.43 M9.18 M13.82 M25.95 M26.7 M34.47 M 36 M Non-Operating Income, excl. Interest Expenses -6.43 M-9.18 M-13.82 M-25.95 M—-34.47 M — Unusual income/expense -100 K1.26 M4.04 M-180.76 K-180.76 K-12 K — Pretax income -256.98 M42.51 M133.53 M86.77 M10.3 M98.35 M 79.05 M Equity in earnings 763.99 K1.12 M2.67 M2.67 M2.67 M— — Taxes -885.19 K74.1 K2.74 M3.77 M-771.33 K-1.3 M -1.69 M Non-controlling/minority interest -96.64 M8.5 M18.82 M16.46 M-1.25 M8.7 M 6.3 M After tax other income/expense —————— — Net income before discontinued operations -256.09 M42.44 M130.79 M83.01 M11.07 M99.65 M 80.74 M Discontinued operations —————— — Net income -256.09 M42.44 M130.79 M83.01 M11.07 M99.65 M 80.74 M Dilution adjustment 96.64 M-8.5 M—-16.46 M1.25 M-8.7 M -6.3 M Preferred dividends 7.81 M11.25 M—6.31 M21.09 M34.85 M 32.25 M Diluted net income available to common stockholders -167.26 M22.69 M111.97 M60.23 M-8.77 M56.09 M 42.2 M Basic earnings per share (Basic EPS) —————— — Diluted earnings per share (Diluted EPS) —————— — Average basic shares outstanding —————— — Diluted shares outstanding —————— — EBITDA -202.74 M86.11 M187 M206.35 M172.12 M257.38 M 237.79 M EBIT -250.73 M49.31 M136.92 M109.87 M36.99 M132.83 M 115.05 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 47.99 M36.8 M50.09 M96.48 M135.12 M124.55 M 122.73 M