WT

Value 202020212022202320242025 TTM Total revenue 253.7 M304.32 M301.35 M349.04 M427.74 M493.75 M 545.14 M Gross profit 253.7 M304.32 M301.35 M347.26 M4.31 M0 159.47 M Operating expenses 198.62 M215.26 M241.26 M261.54 M290.44 M319.56 M 345.76 M Selling/general/admin expenses 33.04 M36.24 M44.87 M54.49 M104.5 M109.69 M 114.44 M Research & development —————— — Operating income 55.08 M89.06 M60.09 M87.49 M137.29 M174.19 M 199.38 M Non-Operating Income, Total 4.26 M-5.58 M-32.86 M3.76 M6.52 M14.95 M 11.71 M Interest expense, net of interest capitalized 9.67 M12.33 M14.94 M15.24 M18.91 M30.42 M 36 M Non-Operating Income, excl. Interest Expenses -5.4 M-17.91 M-47.79 M-11.48 M-13.27 M-17.5 M -25.94 M Unusual income/expense ————874 K2.03 M 1.64 M Pretax income -35.22 M56.67 M39.95 M119.01 M95.4 M142.22 M 97.27 M Equity in earnings —————— — Taxes 433 K6.87 M-10.73 M16.46 M28.71 M33.09 M 35.9 M Non-controlling/minority interest —————— — After tax other income/expense 1.17 M272 K-386 K0073.54 M — Net income before discontinued operations -35.66 M49.8 M50.68 M102.55 M66.69 M109.13 M 61.37 M Discontinued operations -428 K0———— — Net income -35.66 M49.8 M50.68 M102.55 M66.69 M109.13 M 61.37 M Dilution adjustment ———713 K—— — Preferred dividends ———7.97 M—— — Diluted net income available to common stockholders -37.87 M44.28 M44.98 M95.29 M49.92 M108.39 M 60.65 M Basic earnings per share (Basic EPS) -0.250.310.310.660.340.77 0.43 Diluted earnings per share (Diluted EPS) -0.250.310.310.640.330.75 0.41 Average basic shares outstanding 148.68 M143.85 M143.02 M144.71 K144.63 K140.38 M — Diluted shares outstanding 148.68 M161.26 M158.91 M170.41 K158.84 K144.94 M — EBITDA 56.41 M89.06 M60.09 M——-316.26 M — EBIT 55.08 M89.06 M60.09 M85.72 M-286.14 M-319.56 M -186.29 M Cost of revenue ———1.78 M423.43 M493.75 M — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.33 M00——3.3 M —