LDI

Value 2021202220232024 TTM Total revenue -316.39 M-209.77 M-139.49 M-107.34 M -126.21 M Gross profit -323.57 M-346.76 M-147.67 M-113.69 M -125.48 M Operating expenses 718.1 M588.89 M387.48 M367.84 M 359.79 M Selling/general/admin expenses 682.55 M502.51 M345.61 M336.9 M 330.24 M Research & development ———— — Operating income -1.04 B-935.65 M-535.15 M-481.52 M -485.28 M Non-Operating Income, Total -353.23 M-132.61 M-136.12 M-107.51 M -133.62 M Interest expense, net of interest capitalized 218.46 M150.9 M130.15 M335.88 M 323.86 M Non-Operating Income, excl. Interest Expenses -571.68 M-283.51 M-266.26 M-443.39 M -457.47 M Unusual income/expense ———— — Pretax income 666.52 M689.98 M278.31 M242.85 M 165.66 M Equity in earnings -11.75 M-12.13 M-18.97 M-15.93 M -10.52 M Taxes 43.37 M79.59 M42.8 M40.7 M 28.83 M Non-controlling/minority interest 509.62 M337.37 M125.37 M103.82 M 66.16 M After tax other income/expense ———— — Net income before discontinued operations 113.52 M273.02 M110.14 M98.33 M 70.66 M Discontinued operations ———— — Net income 113.52 M273.02 M110.14 M98.33 M 70.66 M Dilution adjustment ———— — Preferred dividends ———— — Diluted net income available to common stockholders 113.52 M273.02 M110.14 M98.33 M 70.66 M Basic earnings per share (Basic EPS) 0.87-1.75-0.63-0.53 -0.36 Diluted earnings per share (Diluted EPS) 0.87-1.75-0.63-0.53 -0.36 Average basic shares outstanding 16.03 M58.88 M77.88 M88.62 M 417.72 M Diluted shares outstanding 16.03 M58.88 M77.88 M88.62 M 417.72 M EBITDA -1.01 B-893.65 M-493.85 M-445.42 M -467.5 M EBIT -1.04 B-935.65 M-535.15 M-481.52 M -485.28 M Cost of revenue 7.18 M136.99 M8.18 M6.35 M -731 K Other cost of goods sold ———— — Depreciation & amortization (cash flow) 35 M42 M41.3 M36.1 M 17.78 M