Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Selling/general/admin expenses 122.3 M119.5 M109.5 M105.9 M-57 M92.5 M107.2 M 248.6 M Research & development ——————— — 영업 이익 -61 M18.8 M-88.6 M35.8 M-199.3 M-26.9 M-34.8 M -225.2 M Non-Operating Income, Total 8.5 M2 M-12.4 M11.5 M-100 K-2.9 M-1.6 M 6.9 M Interest expense, net of interest capitalized 76.9 M68.8 M74.3 M69.1 M-46.6 M13.2 M15.8 M 51.5 M Non-Operating Income, excl. Interest Expenses -61.2 M-63.7 M-71 M-57.6 M34.3 M-13.6 M-15.6 M -52.5 M Unusual income/expense -7.2 M-3.1 M-15.7 M—12.2 M-2.5 M-1.8 M — Pretax income -127 M-53 M-175.9 M-14.5 M-172.7 M-42.6 M-52.2 M -282 M Equity in earnings 3 M900 K-100 K7.6 M——— — Taxes -77.5 M10.1 M1.9 M4 M-5.4 M-100 K400 K -1.1 M Non-controlling/minority interest -10.1 M-3.7 M-14.5 M3.4 M——— — After tax other income/expense ——————— — Net income before discontinued operations -39.4 M-59.4 M-163.3 M-21.9 M-162.9 M-35.2 M-52.6 M -272.6 M Discontinued operations —————00 — Net income -39.4 M-59.4 M-163.3 M-21.9 M-162.9 M-35.2 M-52.6 M -272.6 M Dilution adjustment 0000——— — Preferred dividends 11.9 M300 K300 K300 K——— — Diluted net income available to common stockholders -51.3 M-59.7 M-163.6 M-22.2 M-162.9 M-35.2 M-52.6 M -272.9 M Basic earnings per share (Basic EPS) -3.3-3.75-10.2-1.35—-2.54-3.15 — Diluted earnings per share (Diluted EPS) -3.3-3.75-10.2-1.35—-2.54-3.15 — Average basic shares outstanding 15.57 M15.71 M15.95 M16.01 M—16.7 M16.7 M — Diluted shares outstanding 15.57 M15.71 M15.95 M16.01 M—16.7 M16.7 M — EBITDA -7.7 M64.9 M-43.1 M79.6 M-155.6 M21.8 M13.1 M -41.1 M EBIT -61 M18.8 M-88.6 M35.8 M-199.3 M-26.9 M-34.8 M -225.2 M Cost of revenue —————36.5 M38.8 M — Other cost of goods sold —————36.5 M38.8 M — Depreciation & amortization (cash flow) 53.3 M46.1 M45.5 M43.8 M43.7 M48.7 M47.9 M 184.1 M