Financials
Value 20212022202320242025 TTM Selling/general/admin expenses 204.1 M319.85 M265.88 M266.31 M286.83 M 308.37 M Research & development 47.49 M66.8 M74.44 M73.35 M72.38 M 72.38 M Operating income -114.93 M-129.06 M20.14 M123.19 M186.48 M 251.47 M Non-Operating Income, Total -5 00011.57 M30.47 M-89.07 M-4.79 M 1.27 M Interest expense, net of interest capitalized 358 K440 K339 K202 K132 K 132 K Non-Operating Income, excl. Interest Expenses -707 K6.15 M28.67 M-202 K-132 K -132 K Unusual income/expense 344 K4.98 M1.46 M-89.07 M-4.79 M 1.27 M Pretax income -114.94 M-117.5 M50.61 M66.63 M206.07 M 279.86 M Equity in earnings ————— — Taxes 233 K-2.06 M724 K-158.65 M37.92 M 59.48 M Non-controlling/minority interest -79.09 M-49.86 M21.78 M55.6 M58.98 M 72.5 M After tax other income/expense ————— — Net income before discontinued operations -36.08 M-65.57 M28.11 M169.68 M109.17 M 147.89 M Discontinued operations ————— — Net income -36.08 M-65.57 M28.11 M169.68 M109.17 M 147.89 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 36.62 M65.57 M28.08 M225.27 M109.32 M 148.2 M Basic earnings per share (Basic EPS) -0.48-0.80.311.811.14 1.5 Diluted earnings per share (Diluted EPS) -0.48-0.80.311.561.12 1.47 Average basic shares outstanding 75.52 M81.12 M89.7 M93.01 M95.44 M — Diluted shares outstanding 75.52 M81.12 M90.71 M118.08 M97.27 M — EBITDA -59.51 M-57.2 M243.23 M373.61 M464.62 M 580.39 M EBIT -71.87 M-76 M221.58 M347.13 M430 M 545.58 M Cost of revenue 67.73 M104.79 M142.82 M173.03 M192.62 M 190.42 M Other cost of goods sold 67.73 M104.79 M142.82 M173.03 M192.62 M 190.42 M Depreciation & amortization (cash flow) 12.36 M18.79 M21.65 M26.48 M34.62 M 34.81 M