FSS

Value 202020212022202320242025 TTM Total revenue 36.6 M1.21 B1.43 B1.72 B1.86 B2.18 B 2.18 B Gross profit 293.6 M288.7 M344.9 M450.2 M533 M631.2 M 631.2 M Operating expenses 169.7 M160.1 M184.6 M225.3 M249 M274.3 M 287.6 M Selling/general/admin expenses 158.8 M149.2 M171.7 M210.1 M234 M255.9 M 255.9 M Research & development —————— — Operating income 131.4 M130.7 M160.8 M224.5 M281.4 M340.9 M 340.9 M Non-Operating Income, Total 1.5 M12.3 M700 K2.4 M5.9 M2.6 M 2.3 M Interest expense, net of interest capitalized 5.7 M4.5 M10.3 M19.7 M12.5 M14.1 M 14.1 M Non-Operating Income, excl. Interest Expenses -5.3 M6.1 M-10.1 M-19.1 M-7.8 M-13.8 M -14.1 M Unusual income/expense 1.1 M1.7 M500 K1.8 M1.2 M2.3 M 2.3 M Pretax income 124.6 M117.6 M150.9 M203 M263.9 M324.5 M 324.5 M Equity in earnings —————— — Taxes 28.5 M17 M30.5 M45.6 M47.6 M77.9 M 77.9 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 96.1 M100.6 M120.4 M157.4 M216.3 M246.6 M 246.6 M Discontinued operations 100 K00——— — Net income 96.2 M100.6 M120.4 M157.4 M216.3 M246.6 M 246.6 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 96.2 M100.6 M120.4 M157.4 M216.3 M246.6 M 246.6 M Basic earnings per share (Basic EPS) 1.591.651.992.593.554.06 4.06 Diluted earnings per share (Diluted EPS) 1.561.631.972.563.54.01 4.01 Average basic shares outstanding 60.3 M60.8 M60.5 M60.7 M60.9 M60.8 M 243.2 M Diluted shares outstanding 61.7 M61.9 M61.2 M61.5 M61.7 M61.5 M 246 M EBITDA -925.5 M179 M215 M285.3 M349.3 M437.4 M 424.1 M EBIT -970.3 M128.6 M160.3 M224.9 M284 M356.9 M 343.6 M Cost of revenue 837.2 M924.5 M1.09 B1.27 B1.33 B1.55 B 1.55 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 44.8 M50.4 M54.7 M60.4 M65.3 M80.5 M 80.5 M