Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 23.54 M25.12 M27.12 M28.85 M33.52 M36.94 M 36.94 M Research & development —————— — 영업 이익 123.68 M137.21 M160.93 M134.05 M138.24 M160.9 M 11.75 M Non-Operating Income, Total 4.3 M4.6 M-1.63 M5.9 M6.42 M6.08 M 6.08 M Interest expense, net of interest capitalized 38.15 M22.01 M35.8 M147.92 M179.17 M162.14 M 162.14 M Non-Operating Income, excl. Interest Expenses -33.84 M-17.41 M-37.42 M-142.02 M-172.75 M-156.06 M -156.06 M Unusual income/expense —————— — Pretax income 32 M77.66 M102.34 M67.28 M44.95 M52.31 M 52.31 M Equity in earnings —————— — Taxes 5.81 M21.04 M28.1 M18.43 M11.96 M14.98 M 14.98 M Non-controlling/minority interest —————— — After tax other income/expense —455 K27 K41 K236 K8 000 — Net income before discontinued operations 26.19 M56.62 M74.25 M48.85 M32.99 M37.33 M 37.33 M Discontinued operations —————— — Net income 26.19 M56.62 M74.25 M48.85 M32.99 M37.33 M 37.33 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 26.19 M56.62 M74.25 M48.85 M32.99 M37.33 M 37.33 M Basic earnings per share (Basic EPS) 1.393.014.092.741.872.12 2.12 Diluted earnings per share (Diluted EPS) 1.372.9342.711.852.1 2.11 Average basic shares outstanding 18.9 M18.79 M18.16 M17.85 M17.66 M17.61 M 70.5 M Diluted shares outstanding 19.08 M19.29 M18.57 M18.05 M17.84 M17.75 M 71.02 M EBITDA 153.81 M172.25 M192.53 M165.62 M170.95 M196.74 M 42.86 M EBIT 143.56 M160.03 M183.93 M159.14 M165.59 M191.15 M 36.46 M Cost of revenue ——6.35 M14.09 M4 00023.52 M 23.52 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 10.25 M12.21 M8.6 M6.48 M5.36 M5.59 M 6.4 M