WHD

Value 202020212022202320242025 TTM Total revenue 349.27 M439.36 M692.08 M1.1 B1.13 B1.08 B 1.08 B Gross profit 344.43 M435.87 M689.34 M1.1 B436.39 M399.42 M 399.42 M Operating expenses 278.53 M363.16 M513.62 M832.59 M840.2 M828.55 M 828.55 M Selling/general/admin expenses 39.72 M46.02 M67.7 M127.08 M130.46 M148.92 M 148.92 M Research & development —————— — Operating income 70.04 M75.43 M174.75 M264.37 M289.61 M250.5 M 250.5 M Non-Operating Income, Total 555 K492 K1.91 M4.49 M3.2 M794 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 K1.91 M4.49 M3.2 M794 K — Pretax income 70.19 M75.14 M176.55 M262.38 M299.28 M260.67 M 260.67 M Equity in earnings —————— — Taxes 10.97 M7.67 M31.43 M47.54 M66.52 M59.03 M 59.03 M Non-controlling/minority interest 24.77 M17.88 M34.95 M45.67 M47.35 M35.63 M 35.63 M After tax other income/expense —————— — Net income before discontinued operations 34.45 M49.59 M110.17 M169.17 M185.41 M166.01 M 166.01 M Discontinued operations —————— — Net income 34.45 M49.59 M110.17 M169.17 M185.41 M166.01 M 166.01 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 166.01 M Basic earnings per share (Basic EPS) 0.730.91.832.622.792.42 2.42 Diluted earnings per share (Diluted EPS) 0.720.831.82.572.772.41 2.41 Average basic shares outstanding 47.46 M55.4 M60.32 M64.64 M66.39 M68.56 M 273.95 M Diluted shares outstanding 75.5 M76.11 M76.34 M79.46 M79.92 M69.02 M 275.76 M EBITDA 106.42 M109.02 M209.85 M330.55 M-343.37 M-365.22 M -365.22 M EBIT 65.9 M72.71 M175.72 M265.51 M-403.81 M-429.13 M -429.13 M Cost of revenue 4.84 M3.49 M2.74 M5.34 M693.42 M679.63 M 679.63 M Other cost of goods sold 4.84 M3.49 M2.74 M5.34 M3.84 M3.16 M 3.16 M Depreciation & amortization (cash flow) 40.52 M36.31 M34.12 M65.05 M60.44 M63.91 M 63.91 M