Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 39.72 M46.02 M67.7 M127.08 M130.46 M148.92 M 198.81 M Research & development —————— — Operating income 70.04 M75.43 M174.75 M264.37 M289.61 M250.5 M 254.17 M Non-Operating Income, Total -555 K492 K-1.91 M4.49 M3.2 M-794 K — Interest expense, net of interest capitalized 959 K959 K1.06 M5.72 M2.7 M3.27 M — Non-Operating Income, excl. Interest Expenses -959 K-959 K-1.06 M-5.72 M-2.7 M-3.27 M — Unusual income/expense -555 K492 K-1.91 M4.49 M3.2 M-794 K — Pretax income 70.19 M75.14 M176.55 M262.38 M299.28 M260.67 M 260.66 M Equity in earnings —————— — Taxes 10.97 M7.67 M31.43 M47.54 M66.52 M59.03 M 60.57 M Non-controlling/minority interest 24.77 M17.88 M34.95 M45.67 M47.35 M35.63 M 36.73 M After tax other income/expense —————— — Net income before discontinued operations 34.45 M49.59 M110.17 M169.17 M185.41 M166.01 M 163.36 M Discontinued operations —————— — Net income 34.45 M49.59 M110.17 M169.17 M185.41 M166.01 M 163.36 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 34.45 M49.59 M110.17 M169.17 M185.41 M166.01 M 81.86 M Basic earnings per share (Basic EPS) 0.730.91.832.622.792.42 1.19 Diluted earnings per share (Diluted EPS) 0.720.831.82.572.772.41 1.19 Average basic shares outstanding 47.46 M55.4 M60.32 M64.64 M66.39 M68.56 M — Diluted shares outstanding 75.5 M76.11 M76.34 M79.46 M79.92 M69.02 M — EBITDA 106.42 M109.02 M209.85 M330.55 M-343.37 M-365.22 M -550.15 M EBIT 65.9 M71.16 M175.72 M252.55 M-403.81 M-429.13 M -655.88 M Cost of revenue 4.84 M3.49 M2.74 M5.34 M693.42 M679.63 M 910.05 M Other cost of goods sold 4.84 M3.49 M2.74 M5.34 M3.84 M3.16 M 5.38 M Depreciation & amortization (cash flow) 40.52 M36.31 M34.12 M65.05 M60.44 M63.91 M 105.74 M