MAX

Value 202020212022202320242025 TTM Total revenue 584.81 M645.27 M459.07 M388.15 M864.7 M1.11 B 1.11 B Gross profit 85.38 M101.52 M70.06 M66.71 M143.57 M167.54 M 167.54 M Operating expenses 31.21 M102.5 M111.34 M113.56 M107.78 M148.57 M 164.44 M Selling/general/admin expenses 53.4 M84.18 M84.37 M88.18 M81.08 M110.61 M 110.61 M Research & development 12.45 M15.2 M21.08 M18.46 M19.76 M21.4 M 21.4 M Operating income 19.54 M2.15 M35.39 M39.92 M42.73 M22.12 M 22.12 M Non-Operating Income, Total 10.24 M11.67 M65.85 M17.09 M19.22 M133.18 M 133.18 M Interest expense, net of interest capitalized 7.94 M7.83 M9.24 M15.31 M14.35 M11.24 M 11.24 M Non-Operating Income, excl. Interest Expenses 4.6 M7.68 M-18.49 M000 0 Unusual income/expense -2.3 M-3.84 M75.09 M1.78 M4.87 M121.94 M 121.94 M Pretax income 9.29 M9.52 M30.46 M57.02 M23.5 M111.06 M 111.06 M Equity in earnings —————— — Taxes 1.27 M1.05 M102.91 M463 K1.38 M137.82 M 137.82 M Non-controlling/minority interest 4.24 M3.2 M14.78 M16.14 M5.49 M1.14 M 1.14 M After tax other income/expense —————— — Net income before discontinued operations 4.37 M5.28 M57.67 M40.42 M16.63 M25.62 M 25.62 M Discontinued operations —————— — Net income 4.37 M5.28 M57.67 M40.42 M16.63 M25.62 M 25.62 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 4.37 M11.38 M57.67 M40.42 M16.63 M25.75 M 25.62 M Basic earnings per share (Basic EPS) —-0.14-1.37-0.890.310.46 0.46 Diluted earnings per share (Diluted EPS) —-0.19-1.37-0.890.310.31 0.39 Average basic shares outstanding —37.28 M41.94 M45.57 M53.04 M56.24 M 224.64 M Diluted shares outstanding —37.28 M41.94 M45.57 M53.04 M56.24 M 235.18 M EBITDA 58.88 M3.58 M-34.33 M-38.78 M43.28 M22.87 M 9.46 M EBIT 54.16 M-978 K-41.28 M-46.85 M35.8 M18.97 M 3.11 M Cost of revenue 499.43 M543.75 M389.01 M321.44 M721.13 M946.06 M 946.06 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 4.72 M4.55 M6.95 M8.07 M7.48 M3.91 M 6.35 M