Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 48.4 M56.59 M75.17 M91.98 M62.87 M66.77 M 66.77 M Research & development —————— — 영업 이익 6.61 M60.47 M40.25 M-4.52 M-51.98 M-83.36 M -83.36 M Non-Operating Income, Total 2.83 M-50 K-88 K4.19 M1.78 M1.77 M 1.77 M Interest expense, net of interest capitalized 8.27 M7.02 M10.88 M17.29 M16.47 M15.12 M 15.12 M Non-Operating Income, excl. Interest Expenses -5.44 M-7.07 M-10.96 M-13.1 M-14.7 M-13.35 M -13.35 M Unusual income/expense —————— — Pretax income 119 K53.91 M31.73 M-18.37 M-66.19 M-96.4 M -96.4 M Equity in earnings -234 K-234 K———— — Taxes 1.51 M18.68 M11.56 M-2.75 M4.11 M-18 M -18 M Non-controlling/minority interest 2.52 M5.94 M2.05 M158 K—— — After tax other income/expense —————— — Net income before discontinued operations -1.39 M35.23 M20.17 M-15.62 M-70.29 M-78.4 M -78.4 M Discontinued operations ————-78.62 M-769 K -769 K Net income -1.39 M35.23 M20.17 M-15.62 M-148.91 M-79.17 M -79.17 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -3.91 M29.29 M18.12 M-15.44 M-148.91 M-79.17 M -79.17 M Basic earnings per share (Basic EPS) -0.050.340.21-0.18-1.66-0.87 -0.87 Diluted earnings per share (Diluted EPS) -0.050.330.21-0.18-1.66-0.87 -0.87 Average basic shares outstanding 84.23 M85.3 M85.39 M87.9 M89.88 M91.02 M 363.95 M Diluted shares outstanding 84.23 M87.91 M87.77 M87.9 M89.88 M91.02 M 363.95 M EBITDA 142.03 M144.17 M157.35 M111.08 M33.66 M51.61 M — EBIT 124.73 M121.77 M131.75 M83.08 M16.86 M39.31 M 38.91 M Cost of revenue 104.91 M466.52 M623.92 M800.4 M102.2 M184.11 M 184.11 M Other cost of goods sold 104.91 M116.45 M122.61 M128.47 M136.26 M156.8 M 156.8 M Depreciation & amortization (cash flow) 17.3 M22.4 M25.6 M28 M16.8 M12.3 M —