Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 78.32 M134.87 M193.79 M219.74 M176.39 M114.66 M 115.19 M Research & development —————— — Operating income 7.77 M-12 K-2.44 M22.71 M6.85 M3.78 M 2.88 M Non-Operating Income, Total -11.55 M-7.2 M-15.77 M-26.56 M-25.87 M7.11 M 6.1 M Interest expense, net of interest capitalized 758 K968 K1.05 M1.51 M1.18 M961 K 897 K Non-Operating Income, excl. Interest Expenses -9.68 M-10.77 M-15.82 M-26.64 M-30.44 M-3.26 M -2.9 M Unusual income/expense -2.62 M2.6 M-991 K-1.44 M3.4 M9.41 M 8.1 M Pretax income -3.77 M-7.22 M-18.21 M-3.85 M-19.01 M10.88 M 11.18 M Equity in earnings —————— — Taxes -2.79 M623 K5.01 M-1.2 M-5.67 M5.27 M 5.51 M Non-controlling/minority interest -560 K-3.38 M-6.12 M-1.84 M61.79 M8.63 M 8.04 M After tax other income/expense ——-1.13 M-1.55 M-1.35 M-437 K -1.28 M Net income before discontinued operations -419 K-4.46 M-17.1 M-811 K-75.14 M-3.01 M -3.1 M Discontinued operations ————188.48 M20.89 M 19.1 M Net income -419 K-4.46 M-17.1 M-811 K113.34 M17.87 M 15.99 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 841 K7.01 M17.1 M2.2 M172.6 M24.46 M 23.59 M Basic earnings per share (Basic EPS) -0.03-0.21-0.77-0.044.840.75 0.68 Diluted earnings per share (Diluted EPS) -0.03-0.22-0.77-0.074.710.72 0.68 Average basic shares outstanding 14.83 M20.99 M22.25 M23.14 M23.42 M23.91 M 95.19 M Diluted shares outstanding 27.43 M31.71 M22.25 M33.25 M23.42 M34.19 M 117.54 M EBITDA 30.21 M49.91 M234.55 M111 M410.94 M168.81 M 42.54 M EBIT 11.99 M25.49 M205.13 M74.54 M382.15 M140.91 M 14.65 M Cost of revenue 47.23 M57.71 M73.37 M80.55 M18.57 M66.59 M 74.2 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 18.22 M24.42 M29.42 M36.46 M28.8 M27.9 M 27.89 M