Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 72.8 M124.12 M160.85 M169.82 M175.02 M141.49 M 141.49 M Research & development 64.15 M112.9 M193 M187.17 M134.92 M97.31 M 97.31 M Operating income 104.39 M210.44 M307.2 M334.47 M474.31 M553.86 M 553.86 M Non-Operating Income, Total 36.16 M56.1 M7.88 M65.48 M48.68 M27.86 M 27.86 M Interest expense, net of interest capitalized 267 K12.53 M14.69 M14.34 M13.41 M6.95 M 6.95 M Non-Operating Income, excl. Interest Expenses 33.84 M43.48 M-14.45 M18.46 M11.49 M6.15 M 6.15 M Unusual income/expense 2.06 M93 K7.64 M32.68 M23.78 M14.76 M 14.76 M Pretax income 29.5 M274.87 M314.25 M318.16 M309.54 M546.06 M 546.06 M Equity in earnings —————— — Taxes —93.65 M93.65 M11.42 M316 K318 K 318 K Non-controlling/minority interest —————— — After tax other income/expense ————628 K1.69 M 1.69 M Net income before discontinued operations 29.4 M181.22 M314.25 M306.74 M309.85 M546.38 M 546.38 M Discontinued operations —————— — Net income 29.4 M181.22 M314.25 M306.74 M309.85 M546.38 M 546.38 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 29.4 M181.22 M314.25 M306.74 M457.83 M546.38 M 546.38 M Basic earnings per share (Basic EPS) 0.18-0.89-1.4-1.21-1.13-1.82 -1.82 Diluted earnings per share (Diluted EPS) 0.17-0.89-1.4-1.21-1.59-1.82 -1.82 Average basic shares outstanding 165.19 M204.14 M224.55 M253.63 M274.49 M299.96 M 1.2 B Diluted shares outstanding 174.97 M204.14 M224.55 M253.63 M288.37 M299.96 M 1.2 B EBITDA -94.98 M-197.99 M-288.5 M-314.67 M-433.11 M-171.47 M 935.7 M EBIT -104.39 M-210.44 M-307.2 M-334.47 M-474.31 M-553.86 M -553.86 M Cost of revenue 46.33 M71.65 M79.27 M147.74 M116.73 M114.22 M 114.22 M Other cost of goods sold ——13.43 M17.42 M5.62 M13.77 M 9.57 M Depreciation & amortization (cash flow) 9.4 M12.45 M18.7 M19.8 M41.2 M382.39 M 1.49 B