INSE

Value 20202021202220232024 TTM Total revenue 199.8 M208.9 M285.4 M323 M297.1 M 309.7 M Gross profit 169.7 M174.6 M236.1 M247.9 M286.4 M 309.7 M Operating expenses 66.1 M149.5 M163.6 M162.2 M194.2 M 181.1 M Selling/general/admin expenses 89.6 M97.2 M115.6 M104.3 M130.8 M 128.3 M Research & development 3.9 M3.1 M16.1 M20.3 M22.7 M — Operating income 6.4 M600 K48.9 M39.9 M30.7 M 27.9 M Non-Operating Income, Total -35.2 M-37.7 M-23.4 M-27.3 M-28.9 M -34.6 M Interest expense, net of interest capitalized 30.6 M44.3 M25.4 M27.7 M29.4 M 35.4 M Non-Operating Income, excl. Interest Expenses -70.5 M-87.7 M-49.9 M-55.4 M-58.8 M -70.8 M Unusual income/expense 4.7 M5.7 M1.1 M400 K500 K 800 K Pretax income 28.8 M38.3 M25.5 M12.6 M1.8 M -3.9 M Equity in earnings -500 K00—— — Taxes 400 K1.6 M3.2 M5 M63 M 73.7 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations -29.2 M-36.7 M22.3 M7.6 M64.8 M 57.2 M Discontinued operations ————— — Net income -29.2 M-36.7 M22.3 M7.6 M64.8 M 57.2 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 29.2 M36.7 M22.3 M7.6 M64.8 M 64 M Basic earnings per share (Basic EPS) ——0.840.272.27 2 Diluted earnings per share (Diluted EPS) -1.3-1.60.770.262.22 1.95 Average basic shares outstanding ——26.45 M28.07 M28.52 M 115.67 M Diluted shares outstanding 22.4 M22.9 M29.04 M29.21 M29.2 M 116.35 M EBITDA 133.5 M51 M94.1 M107.4 M116.3 M — EBIT 103.6 M25.1 M72.5 M85.7 M92.2 M — Cost of revenue 30.1 M34.3 M49.3 M75.1 M10.7 M — Other cost of goods sold ———8.9 M10.7 M — Depreciation & amortization (cash flow) 29.9 M25.9 M21.6 M21.7 M24.1 M 31.9 M