Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 16.61 M20.71 M15.19 M17.79 M15.36 M 69.04 M Research & development ————— — 영업 이익 51.21 M57.49 M51.94 M94.11 M64.56 M 268.1 M Non-Operating Income, Total -1.99 M-12.06 M-33.39 M45.2 M-1.8 M -2.05 M Interest expense, net of interest capitalized 36.42 M44.23 M43.96 M44.78 M43 M 175.96 M Non-Operating Income, excl. Interest Expenses -38.41 M-56.28 M-77.35 M416 K-44.8 M -178.01 M Unusual income/expense ————— — Pretax income 75.21 M66.7 M75.97 M68.58 M125.55 M 336.8 M Equity in earnings 4.11 M6.91 M6.44 M1.7 M38.23 M 53.28 M Taxes 199 K-471 K369 K48 K529 K 475 K Non-controlling/minority interest 3 0006 0002 000013 K 21 K After tax other income/expense ————— — Net income before discontinued operations 37.98 M8.79 M2.76 M75.43 M48.99 M 135.97 M Discontinued operations ————— — Net income 37.98 M8.79 M2.76 M75.43 M48.99 M 135.97 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 37.62 M8.21 M2.57 M74.27 M48.83 M 133.88 M Basic earnings per share (Basic EPS) 1.220.270.082.441.62 4.41 Diluted earnings per share (Diluted EPS) 1.220.270.082.381.61 4.34 Average basic shares outstanding 30.91 M30.42 M30.46 M30.41 M30.34 M 121.62 M Diluted shares outstanding 30.96 M30.71 M30.74 M31.31 M30.84 M 123.61 M EBITDA 71.1 M65.99 M75.25 M69.77 M90.73 M 301.73 M EBIT 39.54 M20.45 M35.55 M29.86 M50.72 M 136.57 M Cost of revenue 31.87 M39.34 M33.95 M36.98 M36.62 M 146.9 M Other cost of goods sold 31.87 M39.34 M33.95 M36.98 M36.62 M 146.9 M Depreciation & amortization (cash flow) 31.56 M45.54 M39.7 M39.9 M40.01 M 165.16 M