Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 22.42 M21.36 M25.77 M25.88 M28.08 M 101.09 M Research & development ————— — 영업 이익 25.06 M48.12 M40.1 M19.86 M11.13 M 119.2 M Non-Operating Income, Total -1.8 M-900 K-1.4 M-3.4 M-2 M -7.7 M Interest expense, net of interest capitalized 68.61 M72.66 M72.13 M73.13 M86.62 M 304.53 M Non-Operating Income, excl. Interest Expenses -70.41 M-73.56 M-73.53 M-76.53 M-88.62 M -312.23 M Unusual income/expense ————— — Pretax income 31.05 M39.23 M52.55 M38.82 M23.97 M 154.56 M Equity in earnings 10.9 M8.3 M17.07 M13.07 M18.2 M 56.65 M Taxes 397 K-96 K1.48 M1.06 M1.35 M 3.79 M Non-controlling/minority interest 546 K640 K1.11 M1.18 M966 K 3.9 M After tax other income/expense ————— — Net income before discontinued operations 22.39 M31.65 M42.92 M29.5 M14.67 M 118.74 M Discontinued operations ————— — Net income 22.39 M31.65 M42.92 M29.5 M14.67 M 118.74 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 22.39 M31.65 M42.92 M29.5 M14.67 M 118.74 M Basic earnings per share (Basic EPS) 0.230.350.450.290.1 1.19 Diluted earnings per share (Diluted EPS) 0.230.350.450.290.1 1.19 Average basic shares outstanding 87.69 M92.53 M97 M102.73 M100.53 M 392.78 M Diluted shares outstanding 87.69 M92.53 M97 M102.73 M100.53 M 392.78 M EBITDA 20.97 M31.35 M35.89 M26.16 M6.26 M 99.66 M EBIT 20.16 M30.92 M35.48 M25.74 M5.76 M 97.91 M Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 815 K428 K418 K411 K496 K 1.75 M