Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 11.84 M12.16 M11.91 M12.03 M11.74 M 47.84 M Research & development ————— — 영업 이익 65.81 M64.6 M71.52 M68.8 M68.77 M 273.68 M Non-Operating Income, Total 2.33 M1.87 M1.22 M5.61 M5.33 M 14.03 M Interest expense, net of interest capitalized 20.39 M20.5 M20.94 M20.89 M24.32 M 86.66 M Non-Operating Income, excl. Interest Expenses -20.39 M-20.2 M-20.94 M-17.88 M-24.29 M -83.31 M Unusual income/expense 2.33 M1.57 M1.22 M2.59 M5.3 M 10.68 M Pretax income 36.44 M36.33 M40.28 M44.36 M39.51 M 160.48 M Equity in earnings 217 K371 K355 K1.81 M265 K 2.81 M Taxes -24 K103 K117 K612 K115 K 947 K Non-controlling/minority interest 1.2 M1.33 M1.58 M1.86 M1.63 M 6.39 M After tax other income/expense -14.45 M-980 K235 K3.54 M-8.79 M -5.99 M Net income before discontinued operations 36.47 M36.23 M40.17 M43.74 M39.4 M 159.53 M Discontinued operations 0———— — Net income 36.47 M36.23 M40.17 M43.74 M39.4 M 159.53 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 35.02 M34.6 M38.23 M41.59 M37.45 M 151.88 M Basic earnings per share (Basic EPS) 0.310.310.340.370.33 1.35 Diluted earnings per share (Diluted EPS) 0.310.310.340.370.32 1.34 Average basic shares outstanding 112.3 M112.38 M112.46 M112.48 M112.52 M 449.84 M Diluted shares outstanding 112.9 M113.03 M113.22 M113.19 M113.3 M 452.74 M EBITDA 93.7 M94.5 M99.68 M98.89 M101 M 394.07 M EBIT 54.29 M54.6 M59.64 M57.83 M58.3 M 230.37 M Cost of revenue 66.96 M72.04 M66.92 M70.36 M74.62 M 283.93 M Other cost of goods sold 66.96 M72.04 M66.92 M70.36 M74.62 M 283.93 M Depreciation & amortization (cash flow) 39.41 M39.9 M40.04 M41.06 M42.7 M 163.7 M