DY

Value 202020212022202320242025 TTM Total revenue 3.17 B3.1 B3.77 B4.12 B4.64 B5.48 B 5.48 B Gross profit 527.5 M463.48 M607.58 M761.16 M871.14 M1.07 B 1.07 B Operating expenses 311.56 M275.79 M292.02 M319.13 M388.93 M513.64 M 530.54 M Selling/general/admin expenses 259.77 M262.43 M293.48 M327.67 M393.03 M445.48 M 445.48 M Research & development —————— — Operating income 215.94 M187.69 M315.56 M442.03 M482.21 M559.96 M 543.06 M Non-Operating Income, Total 8.6 M4.45 M10.2 M21.61 M29.21 M16.59 M 16.59 M Interest expense, net of interest capitalized 10.24 M4.49 M2.83 M2.98 M4.43 M4.18 M 4.18 M Non-Operating Income, excl. Interest Expenses -2.32 M-287 K13.92 M25.36 M32.03 M22.52 M 22.52 M Unusual income/expense 676 K243 K-6.56 M-6.74 M-7.25 M-10.12 M -10.12 M Pretax income 59.22 M52.78 M180.12 M292 M307.79 M367.88 M 367.88 M Equity in earnings —————— — Taxes 24.88 M4.2 M37.91 M73.08 M74.38 M86.69 M 86.69 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 34.34 M48.57 M142.21 M218.92 M233.41 M281.19 M 281.19 M Discontinued operations —————— — Net income 34.34 M48.57 M142.21 M218.92 M233.41 M281.19 M 281.19 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 34.34 M48.57 M142.21 M218.92 M233.41 M281.19 M 281.19 M Basic earnings per share (Basic EPS) 1.081.64.817.468.029.68 9.68 Diluted earnings per share (Diluted EPS) 1.071.574.747.377.929.56 9.56 Average basic shares outstanding 31.67 M30.34 M29.55 M29.33 M29.11 M29.06 M 115.88 M Diluted shares outstanding 32.09 M30.84 M30 M29.7 M29.48 M29.42 M 117.26 M EBITDA 214.47 M201.04 M314.1 M433.48 M478.11 M628.12 M 628.12 M EBIT 38.57 M48.39 M169.92 M270.39 M279.54 M358.56 M 358.56 M Cost of revenue 2.64 B2.63 B3.16 B3.36 B3.77 B4.41 B 4.41 B Other cost of goods sold 2.64 B2.63 B3.16 B3.36 B3.77 B4.41 B 4.41 B Depreciation & amortization (cash flow) 175.9 M152.65 M144.18 M163.09 M198.57 M269.57 M 269.57 M