Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 30.96 M41.29 M46.97 M50.59 M55.73 M54.77 M 54.77 M Research & development —————— — 영업 이익 185.12 M261.44 M237.65 M165.97 M57.22 M184.03 M 180.82 M Non-Operating Income, Total 10.46 M8.64 M7.6 M-674 K-29.22 M8.89 M 8.82 M Interest expense, net of interest capitalized 74.14 M37.02 M42.89 M189.1 M273.44 M249.32 M 249.32 M Non-Operating Income, excl. Interest Expenses -63.68 M-28.38 M-35.29 M-189.78 M-302.67 M-240.43 M -240.5 M Unusual income/expense —————— — Pretax income 76.26 M126.18 M116.88 M46.05 M-15.91 M67.99 M 67.99 M Equity in earnings —————— — Taxes 18.65 M34.13 M30.7 M9.96 M-4.26 M16.22 M 16.22 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 57.6 M92.05 M86.17 M36.09 M-11.65 M51.77 M 51.77 M Discontinued operations —————— — Net income 57.6 M92.05 M86.17 M36.09 M-11.65 M51.77 M 51.77 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 57.6 M92.05 M86.17 M36.09 M-11.65 M51.77 M 51.77 M Basic earnings per share (Basic EPS) 0.520.880.820.35-0.110.51 0.51 Diluted earnings per share (Diluted EPS) 0.520.880.810.35-0.110.51 0.51 Average basic shares outstanding 109.76 M104.16 M105.58 M102.66 M101.68 M101.81 M 407.64 M Diluted shares outstanding 109.76 M104.16 M106.19 M102.89 M101.84 M101.81 M 407.64 M EBITDA 110.5 M222.19 M191.68 M-29.47 M-221.46 M-66.24 M -61.32 M EBIT 104 M215.49 M184.38 M-37.27 M-229.66 M-74.84 M -78.05 M Cost of revenue 18.45 M-9.95 M5.49 M5.03 M14.69 M10.04 M 10.04 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 6.5 M6.7 M7.3 M7.8 M8.2 M8.6 M 16.73 M