Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses ————— — Research & development ————— — 영업 이익 -553 M-233 M90 M5 M-48 M -186 M Non-Operating Income, Total 25 M-140 M-95 M-23 M-33 M -291 M Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses 22 M-142 M-103 M-28 M-40 M -313 M Unusual income/expense 3 M2 M8 M5 M7 M 22 M Pretax income -528 M-373 M-5 M-18 M-81 M -477 M Equity in earnings -1 M16 M31 M66 M14 M 127 M Taxes -88 M-45 M-41 M43 M-35 M -78 M Non-controlling/minority interest —-230 M-43 M-27 M— — After tax other income/expense -5 M-1 M-8 M-12 M-11 M -32 M Net income before discontinued operations -115 M-98 M79 M-34 M27 M -26 M Discontinued operations 0——-3 M1 M — Net income -115 M-98 M79 M-37 M28 M -28 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -115 M-98 M79 M-37 M28 M -28 M Basic earnings per share (Basic EPS) -1.23-1.050.84-0.40.31 -0.3 Diluted earnings per share (Diluted EPS) -1.23-1.050.84-0.40.3 -0.31 Average basic shares outstanding 93.5 M93.7 M94 M94 M93.9 M 375.6 M Diluted shares outstanding 93.5 M93.7 M94 M94 M93.9 M 375.6 M EBITDA -333 M-77 M263 M210 M178 M 574 M EBIT -553 M-233 M81 M7 M-50 M -195 M Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 220 M156 M182 M203 M228 M 769 M