Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 100.08 M98.64 M97.98 M100.45 M123.48 M 420.55 M Research & development ————— — 영업 이익 -307.71 M127.77 M231.94 M292.68 M355.83 M 1.01 B Non-Operating Income, Total 4.63 M2.85 M-1.85 M815 K2.57 M 4.39 M Interest expense, net of interest capitalized 142.34 M120.41 M133.47 M132.08 M144.83 M 530.79 M Non-Operating Income, excl. Interest Expenses -142.34 M-120.41 M-133.47 M-132.08 M-144.83 M -530.79 M Unusual income/expense 4.63 M2.85 M-1.85 M815 K2.57 M 4.39 M Pretax income 42.33 M-260.82 M329.42 M12.67 M169.62 M 250.9 M Equity in earnings ————— — Taxes 1.72 M-13.79 M14.94 M582 K5.14 M 6.87 M Non-controlling/minority interest 31.69 M-233.35 M291.57 M13.35 M145.07 M 216.64 M After tax other income/expense ————— — Net income before discontinued operations 8.92 M-13.68 M22.91 M-1.26 M19.41 M 27.38 M Discontinued operations ————— — Net income 8.92 M-13.68 M22.91 M-1.26 M19.41 M 27.38 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -125.21 M-195.3 M22.91 M-1.26 M367.96 M 194.31 M Basic earnings per share (Basic EPS) 0.07-0.080.11-0.010.11 0.13 Diluted earnings per share (Diluted EPS) 0.07-0.120.11-0.010.14 0.12 Average basic shares outstanding 111.37 M164.1 M202.13 M221.35 M211.41 M 799 M Diluted shares outstanding 111.37 M1.6 B202.13 M221.35 M1.6 B 3.62 B EBITDA -295.55 M140.4 M245.47 M306.82 M371.04 M 1.06 B EBIT -307.71 M127.77 M231.94 M292.68 M355.83 M 1.01 B Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 12.16 M12.63 M13.53 M14.14 M15.21 M 55.51 M