FSP

Value 202020212022202320242025 TTM Total revenue 245.85 M209.36 M165.62 M145.71 M120.11 M107.16 M 107.16 M Gross profit 178.91 M148.48 M112.8 M94.97 M75.07 M65.12 M 65.12 M Operating expenses 61.63 M-17.79 M49.83 M68.86 M59.7 M55.05 M 55.05 M Selling/general/admin expenses 15 M15.9 M13.88 M14.02 M13.88 M12.43 M 12.43 M Research & development —————— — Operating income 117.28 M166.27 M62.96 M26.11 M15.37 M10.07 M 10.07 M Non-Operating Income, Total 41.93 M113.13 M27.94 M——— — Interest expense, net of interest capitalized 36.03 M32.27 M22.81 M24.32 M26.42 M24.72 M 24.72 M Non-Operating Income, excl. Interest Expenses 5.9 M80.86 M5.13 M——— — Unusual income/expense —————— — Pretax income 32.87 M93.36 M1.3 M-47.83 M-52.51 M-44.77 M -44.77 M Equity in earnings 6.79 M421 K421 K421 K—— — Taxes 250 K638 K204 K279 K216 K189 K 189 K Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 32.62 M92.72 M-1.78 M-55.51 M-55.9 M-44.57 M -44.96 M Discontinued operations ——2.88 M7.4 M3.17 M-388 K — Net income 32.62 M92.72 M1.09 M-48.11 M-52.72 M-44.96 M -44.96 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 32.62 M92.72 M1.09 M-48.11 M-52.72 M-44.96 M -44.96 M Basic earnings per share (Basic EPS) —0.870.01-0.47-0.51-0.43 -0.43 Diluted earnings per share (Diluted EPS) —0.870.01-0.47-0.51-0.43 -0.43 Average basic shares outstanding —106.67 M103.34 M103.36 M103.51 M103.64 M 414.51 M Diluted shares outstanding 0106.67 M103.34 M103.36 M103.51 M103.64 M 414.51 M EBITDA 82.52 M61.74 M43.37 M31.94 M15.01 M12.49 M 12.49 M EBIT -9.06 M-19.3 M-22.33 M-25.3 M-32.73 M-32.84 M -32.84 M Cost of revenue 66.94 M60.88 M52.82 M50.73 M45.04 M42.04 M 42.04 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 91.58 M81.04 M65.7 M57.24 M47.74 M45.33 M 45.33 M