Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 23.93 M24.59 M24.04 M23.52 M23.59 M 95.73 M Research & development ————— — 영업 이익 128.68 M171.44 M181.34 M174.74 M190.69 M 718.21 M Non-Operating Income, Total -729 K2.18 M2.66 M2.75 M2.88 M 10.47 M Interest expense, net of interest capitalized 130.21 M123.62 M129.21 M131.95 M127.43 M 512.21 M Non-Operating Income, excl. Interest Expenses -130.94 M-121.44 M-126.55 M-129.2 M-124.55 M -501.74 M Unusual income/expense ————— — Pretax income 62.71 M91.85 M102.44 M101.61 M112.25 M 408.16 M Equity in earnings ————— — Taxes 14.19 M27.82 M30.46 M29.89 M28.82 M 117 M Non-controlling/minority interest ————— — After tax other income/expense 1.98 M1.52 M1.49 M1.83 M2.23 M 7.07 M Net income before discontinued operations 48.52 M64.03 M71.98 M71.72 M83.43 M 291.16 M Discontinued operations ————— — Net income 48.52 M64.03 M71.98 M71.72 M83.43 M 291.16 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 48.52 M64.03 M71.98 M71.72 M83.43 M 291.16 M Basic earnings per share (Basic EPS) 0.370.490.550.550.64 2.23 Diluted earnings per share (Diluted EPS) 0.370.490.550.550.64 2.23 Average basic shares outstanding 109.67 M130.33 M130.48 M130.51 M130.46 M 521.78 M Diluted shares outstanding 109.71 M130.38 M130.5 M130.55 M130.51 M 521.94 M EBITDA 29.6 M61.6 M65.8 M56.27 M104.59 M 288.26 M EBIT -1.53 M47.82 M52.13 M42.79 M63.27 M 206 M Cost of revenue 8.88 M——4.5 M1.95 M — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 31.13 M13.77 M13.67 M13.48 M41.33 M 82.26 M