Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 21.94 M19.87 M19.75 M20.04 M19.2 M14.93 M 73.91 M Research & development —————— — Operating income 93.12 M90.42 M47.97 M36.27 M33.51 M93.43 M 211.18 M Non-Operating Income, Total 013.16 M44.36 M28.58 M19.93 M20.39 M 113.26 M Interest expense, net of interest capitalized 28.17 M27.29 M26.7 M25.46 M11.75 M26.6 M 90.52 M Non-Operating Income, excl. Interest Expenses -28.17 M-14.13 M17.66 M3.12 M8.18 M-319 K 28.64 M Unusual income/expense —————-5.89 M — Pretax income 149.12 M145.68 M158.57 M152.03 M152.08 M150.4 M 613.08 M Equity in earnings —————— — Taxes —000—0 — Non-controlling/minority interest 2.73 M2.85 M4.06 M3.14 M-2.31 M3.38 M 8.26 M After tax other income/expense —————— — Net income before discontinued operations 62.19 M71.2 M116.33 M89.92 M-65.42 M91.19 M 232.02 M Discontinued operations —————— — Net income 62.19 M71.2 M116.33 M89.92 M-65.42 M91.19 M 232.02 M Dilution adjustment -457 K-539 K-592 K-519 K-952 K-1.01 M -3.07 M Preferred dividends 2.31 M2.31 M2.31 M2.31 M2.31 M2.31 M 9.26 M Diluted net income available to common stockholders 59.41 M68.35 M113.43 M87.09 M-68.69 M87.86 M 219.69 M Basic earnings per share (Basic EPS) 0.260.30.480.37-0.290.38 0.94 Diluted earnings per share (Diluted EPS) 0.260.30.480.37-0.290.38 0.94 Average basic shares outstanding 218.28 M227.4 M236.1 M234.59 M232.48 M228.31 M — Diluted shares outstanding 218.47 M227.4 M236.1 M234.59 M232.55 M228.31 M — EBITDA 95.78 M93 M105.99 M96.98 M95.63 M103.32 M 401.91 M EBIT 93.12 M90.42 M103.27 M94.15 M92.79 M100.46 M 390.67 M Cost of revenue 56.01 M55.26 M55.3 M57.88 M59.29 M56.76 M 229.23 M Other cost of goods sold 56.01 M55.26 M55.3 M57.88 M59.29 M56.76 M 229.23 M Depreciation & amortization (cash flow) 2.67 M2.58 M2.72 M2.82 M2.83 M2.86 M 11.23 M