Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 10.57 M15.27 M14.9 M15.55 M15.94 M 61.66 M Research & development ————— — Operating income 25.74 M22.05 M35.57 M37.91 M39.85 M 135.39 M Non-Operating Income, Total ————— — Interest expense, net of interest capitalized —8.5 M10.3 M13.5 M8.9 M 41.2 M Non-Operating Income, excl. Interest Expenses ————— — Unusual income/expense ————— — Pretax income 18.35 M16.88 M30.09 M28.88 M-2.77 M 73.08 M Equity in earnings ————— — Taxes 4.34 M3.92 M5.96 M4.06 M743 K 14.68 M Non-controlling/minority interest 7.75 M7.65 M12.17 M10.26 M-1.85 M 28.23 M After tax other income/expense -572 K-1.13 M-370 K-53 K-1.19 M -2.74 M Net income before discontinued operations 6.25 M5.32 M11.96 M14.55 M-1.66 M 30.17 M Discontinued operations ————— — Net income 6.25 M5.32 M11.96 M14.55 M-1.66 M 30.17 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 1.7 M5 M11.4 M15.4 M800 K 32.6 M Basic earnings per share (Basic EPS) 0.20.140.30.33-0.08 0.69 Diluted earnings per share (Diluted EPS) 0.20.140.30.3-0.08 0.66 Average basic shares outstanding 28.76 M36.18 M37 M39.28 M41.86 M 154.32 M Diluted shares outstanding 29.23 M36.18 M37 M43.19 M49.52 M 165.89 M EBITDA 42.47 M42.12 M53.95 M60.27 M63.34 M 219.67 M EBIT 25.74 M22.05 M35.57 M37.91 M39.85 M 135.39 M Cost of revenue 6.85 M15.55 M25.23 M36.61 M43.77 M 121.16 M Other cost of goods sold 6.85 M15.55 M25.23 M36.61 M43.77 M 121.16 M Depreciation & amortization (cash flow) 16.73 M20.06 M18.38 M22.36 M23.49 M 84.28 M