Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 16 M18.9 M24.26 M26.65 M28.61 M28.84 M 28.18 M Research & development —————— — Operating income 13.9 M33.94 M29.52 M36.12 M42.46 M47.81 M 49.75 M Non-Operating Income, Total -23.04 M17.32 M-34.33 M-28.27 M-20.91 M-21.47 M -20.53 M Interest expense, net of interest capitalized 19.31 M20.16 M28.39 M34.61 M29.67 M32.67 M 57.35 M Non-Operating Income, excl. Interest Expenses -23.04 M17.32 M-34.33 M-28.27 M-20.91 M-21.47 M -20.53 M Unusual income/expense 718 K626 K1.24 M1.08 M794 K912 K 930 K Pretax income 147.61 M167.2 M171.51 M194.27 M211.95 M232.91 M 238.18 M Equity in earnings —————— — Taxes —————— — Non-controlling/minority interest ——-118 K-158 K-194 K-224 K -240 K After tax other income/expense —————— — Net income before discontinued operations 5.05 M51.09 M-4.97 M7.85 M21.44 M26.27 M 29.15 M Discontinued operations —————— — Net income 5.05 M51.09 M-4.97 M7.85 M21.44 M26.27 M 29.15 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -29.76 M21.25 M-36.27 M-8.71 M2.47 M5.97 M 8.82 M Basic earnings per share (Basic EPS) 0.121.1-0.67-0.150.030.07 0.1 Diluted earnings per share (Diluted EPS) 0.121.08-0.67-0.150.030.07 0.1 Average basic shares outstanding 41.4 M46.33 M54.39 M63.07 M74.11 M84.07 M — Diluted shares outstanding 41.4 M47.43 M54.39 M63.07 M74.91 M84.69 M — EBITDA 56.63 M80.06 M80.25 M93.98 M105.08 M117.36 M 120.89 M EBIT 13.9 M33.94 M29.52 M36.12 M42.46 M47.81 M 49.75 M Cost of revenue 14.42 M————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 42.73 M46.13 M50.73 M57.85 M62.62 M69.55 M 71.14 M