Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 8.47 M11.54 M10.67 M10.21 M8.44 M 40.86 M Research & development ————— — 영업 이익 79.1 M79.62 M87.81 M93.74 M98.75 M 359.92 M Non-Operating Income, Total 4.57 M4.98 M2.08 M1.36 M4.43 M 12.85 M Interest expense, net of interest capitalized 23.96 M23.79 M25 M28.35 M30.94 M 108.08 M Non-Operating Income, excl. Interest Expenses -19.39 M-18.81 M-22.92 M-26.99 M-26.52 M -95.23 M Unusual income/expense 00000 0 Pretax income 55.7 M56.44 M63.53 M65.97 M68.44 M 254.38 M Equity in earnings ————— — Taxes 158 K158 K156 K170 K160 K 644 K Non-controlling/minority interest 174 K173 K158 K180 K207 K 718 K After tax other income/expense ————— — Net income before discontinued operations 55.37 M56.11 M63.21 M65.62 M68.07 M 253.01 M Discontinued operations ————— — Net income 55.37 M56.11 M63.21 M65.62 M68.07 M 253.01 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 55.43 M56.05 M63.14 M65.57 M68.07 M 252.84 M Basic earnings per share (Basic EPS) 0.310.30.320.330.34 1.29 Diluted earnings per share (Diluted EPS) 0.310.290.320.330.34 1.28 Average basic shares outstanding 173.86 M188.46 M197.55 M198.14 M196.05 M 780.2 M Diluted shares outstanding 177.12 M190.96 M199.63 M199.88 M198.05 M 788.52 M EBITDA 105.86 M108.18 M122.88 M129.88 M133.78 M 494.72 M EBIT 74.53 M74.63 M85.74 M92.38 M94.33 M 347.07 M Cost of revenue 1.31 M2.26 M1.5 M1.85 M1.97 M 7.58 M Other cost of goods sold 1.31 M2.26 M1.5 M1.85 M1.97 M 7.58 M Depreciation & amortization (cash flow) 31.33 M33.54 M37.14 M37.51 M39.45 M 147.65 M