Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 124.17 M199.88 M236.05 M205.1 M285.52 M307.44 M 315.17 M Research & development —————— — 영업 이익 -155.36 M238.88 M737.38 M942.67 M538.64 M-1.12 B -1.14 B Non-Operating Income, Total -2.53 M17.15 M-436.49 M106.53 M18.79 M147.59 M 143.31 M Interest expense, net of interest capitalized 65.72 M154.32 M236.86 M277.84 M328.38 M777.85 M 823.59 M Non-Operating Income, excl. Interest Expenses -63.25 M-154.32 M-721.39 M-160.91 M-196.51 M-777.85 M -823.59 M Unusual income/expense -5 M17.15 M48.04 M-10.41 M-113.08 M147.59 M 143.31 M Pretax income -259.15 M105.17 M61.35 M664.39 M-172.88 M-1.77 B -1.84 B Equity in earnings —14.44 M-472.22 M9.97 M00 — Taxes 4.82 M12.46 M-123.44 M115.51 M69.51 M61.35 M 55.34 M Non-controlling/minority interest -81.82 M-4.39 M-9.69 M994 K6.65 M11.65 M 11.65 M After tax other income/expense -4.34 M5.27 M14.19 M-21.44 M-153.34 M-93 K -77.06 M Net income before discontinued operations -182.15 M97.1 M194.48 M547.88 M-242.39 M-1.83 B -1.89 B Discontinued operations —————— — Net income -182.15 M97.1 M194.48 M547.88 M-242.39 M-1.83 B -1.89 B Dilution adjustment ————-23.21 M-10.35 M 52.32 M Preferred dividends ————6.92 M2.61 M 2.61 M Diluted net income available to common stockholders -182.15 M94.24 M194.48 M547.15 M-272.52 M-1.84 B -1.84 B Basic earnings per share (Basic EPS) —0.490.932.66-1.24-6.63 -6.85 Diluted earnings per share (Diluted EPS) —0.470.932.65-1.25-6.63 -6.85 Average basic shares outstanding —198.59 M209.5 M205.94 M217.58 M278.47 M 1.11 B Diluted shares outstanding 0201.7 M209.85 M206.48 M218.62 M278.47 M 1.11 B EBITDA -122.06 M338.42 M880.97 M1.13 B701.16 M-878.07 M -905.33 M EBIT -155.36 M238.88 M737.38 M942.67 M538.64 M-1.12 B -1.14 B Cost of revenue 278.77 M616.01 M1.01 B877.45 M1.06 B918.6 M 918.6 M Other cost of goods sold 001.01 B877.45 M1.06 B918.6 M 919.29 M Depreciation & amortization (cash flow) 33.3 M99.54 M143.59 M187.32 M162.53 M242.35 M 233.73 M