PRIM

Value 202020212022202320242025 TTM Total revenue 3.49 B3.5 B4.42 B5.72 B6.37 B7.57 B 7.57 B Gross profit 370.21 M416.66 M456.88 M587.49 M703.25 M813.1 M 813.06 M Operating expenses 207.01 M248.89 M250.56 M308.11 M360.61 M397.6 M 411.1 M Selling/general/admin expenses 202.84 M230.11 M281.58 M328.73 M383.35 M399.2 M 399.2 M Research & development —————— — Operating income 163.95 M170.15 M195.34 M253.07 M317.45 M411.5 M 411.5 M Non-Operating Income, Total 1.99 M394 K3.16 M2.77 M2.78 M1.4 M 1.4 M Interest expense, net of interest capitalized 20.3 M————— — Non-Operating Income, excl. Interest Expenses -19.54 M95 K1.09 M1.16 M2.67 M100 K 99 K Unusual income/expense 1.23 M299 K2.07 M1.6 M106 K1.3 M 1.3 M Pretax income 145.64 M151.86 M159.29 M177.67 M254.92 M384 M 384 M Equity in earnings —————— — Taxes 40.66 M36.12 M26.27 M51.52 M74.03 M109.1 M 109.1 M Non-controlling/minority interest 9 000128 K———— — After tax other income/expense -374 K-1.38 M-277 K-2.18 M-4.14 M-2.2 M -2.2 M Net income before discontinued operations 104.97 M115.61 M133.02 M126.14 M180.89 M274.9 M 275.07 M Discontinued operations —————— — Net income 104.97 M115.61 M133.02 M126.14 M180.89 M274.9 M 275.07 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 104.97 M115.61 M133.02 M126.14 M180.89 M274.9 M 274.98 M Basic earnings per share (Basic EPS) 2.172.192.52.373.375.09 5.1 Diluted earnings per share (Diluted EPS) 2.162.172.472.333.315.02 5.02 Average basic shares outstanding 48.3 M52.67 M53.2 M53.3 M53.64 M54 M 215.83 M Diluted shares outstanding 48.63 M53.16 M53.76 M54.22 M54.58 M54.8 M 219.11 M EBITDA 245.71 M273.33 M305.49 M386.42 M438.16 M507.4 M 493.98 M EBIT 163.21 M167.77 M206.33 M279.38 M342.64 M415.5 M 402.08 M Cost of revenue 3.12 B3.08 B3.96 B5.13 B5.66 B6.76 B 6.76 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 82.5 M105.56 M99.16 M107.04 M95.52 M91.9 M 91.9 M