Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 354.32 M186.35 M150.29 M232.62 M267.47 M393.87 M 393.87 M Research & development 531 M638.2 M———915.62 M — 영업 이익 -172.08 M-30.19 M-410.19 M-353.73 M-475.08 M-381.68 M -381.69 M Non-Operating Income, Total 47.04 M19.01 M10.72 M101.38 M105.48 M92.63 M 92.63 M Interest expense, net of interest capitalized 44.99 M9.35 M8.12 M12.66 M16.99 M17.26 M 17.26 M Non-Operating Income, excl. Interest Expenses 2.11 M10.8 M9.88 M74.47 M87.14 M90.72 M 90.72 M Unusual income/expense -62 K-1.13 M-7.27 M14.26 M1.34 M-15.36 M -15.36 M Pretax income -170.03 M-29.15 M-257.99 M-333.96 M-460.07 M-379.6 M -379.6 M Equity in earnings —————— — Taxes 316.73 M-551 K11.74 M32.32 M-6.17 M1.79 M 1.79 M Non-controlling/minority interest -35.48 M00——— — After tax other income/expense —————— — Net income before discontinued operations -451.29 M-28.6 M-269.72 M-366.29 M-453.9 M-381.39 M -381.39 M Discontinued operations —————— — Net income -451.29 M-28.6 M-269.72 M-366.29 M-453.9 M-381.39 M -381.39 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -451.49 M-28.6 M-269.72 M-366.29 M-453.9 M-381.39 M -381.39 M Basic earnings per share (Basic EPS) -3.23-0.2-1.9-2.56-3.04-2.38 — Diluted earnings per share (Diluted EPS) -3.23-0.2-1.9-2.56-3.04-2.38 — Average basic shares outstanding 139.61 M141.02 M141.85 M143.19 M149.51 M160.01 M — Diluted shares outstanding 139.61 M141.02 M141.85 M143.19 M149.51 M160.01 M — EBITDA -106.43 M10.33 M-380.69 M-363.43 M-494.17 M-386.06 M -382.5 M EBIT -172.08 M-30.19 M-410.19 M-353.73 M-475.08 M-381.68 M -381.69 M Cost of revenue 11.95 M10.84 M14.12 M9.13 M11.21 M15.91 M 15.91 M Other cost of goods sold 00———— — Depreciation & amortization (cash flow) 65.65 M40.52 M29.5 M-9.7 M-19.09 M-4.38 M -817 K