Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 15 M19 M141 M156 M129.17 M191.62 M 206.25 M Research & development —————— — Operating income 3 M87 M-33 M70 M-48.12 M-71.98 M -96.36 M Non-Operating Income, Total 15 M8 M36 M19 M-761 K4.21 M -4.04 M Interest expense, net of interest capitalized 222 M187 M168 M64 M9.38 M18.64 M 17.37 M Non-Operating Income, excl. Interest Expenses -207 M-179 M-132 M-45 M-10.14 M-14.43 M -21.41 M Unusual income/expense —————— — Pretax income -440 M2 M525 M12 M-59.84 M-101.01 M -89.25 M Equity in earnings —————— — Taxes -3 M18 M2 M7 M-924 K5.21 M 5.35 M Non-controlling/minority interest —2 M2 M2 M-921 K594 K -183.65 M After tax other income/expense —————— — Net income before discontinued operations -437 M17 M522 M4 M-58.92 M-95.8 M -86.51 M Discontinued operations ————-497.17 M-163.29 M -133.04 M Net income -437 M17 M522 M4 M-556.09 M-259.09 M -219.55 M Dilution adjustment —23 M6 M9 M-53.57 M5.3 M 3.58 M Preferred dividends —12 M3 M5 M-53.21 M7.9 M 6.18 M Diluted net income available to common stockholders -437 M28 M525 M8 M-556.45 M-261.69 M -222.15 M Basic earnings per share (Basic EPS) -9.47-0.6111.480.18-10.71-5.93 -4.85 Diluted earnings per share (Diluted EPS) -9.47-0.6111.310.18-10.71-5.93 -4.85 Average basic shares outstanding 46.15 M46.54 M45.72 M45.64 M46.97 M47.18 M — Diluted shares outstanding 46.15 M46.54 M46.41 M46.54 M46.97 M47.18 M — EBITDA 45 M129 M8 M97 M-4.8 M-30.03 M -52.26 M EBIT 3 M87 M-33 M70 M-48.12 M-71.98 M -97.25 M Cost of revenue -11 M-5 M399 M44 M96.29 M62.98 M 74.7 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 42 M42 M41 M27 M43.32 M41.95 M 44.99 M