SMWB

Value 20212022202320242025 TTM Total revenue 137.67 M193.23 M218.02 M249.91 M282.6 M — Gross profit 105.92 M139.96 M170.93 M195.1 M224.8 M — Operating expenses 172.02 M227.82 M199.74 M204.76 M248.36 M 17.71 M Selling/general/admin expenses 127.64 M167.91 M143.58 M149.17 M175.76 M — Research & development 44.38 M59.9 M56.16 M55.6 M72.6 M — Operating income -66.11 M-87.86 M-28.81 M-9.66 M-23.56 M -17.71 M Non-Operating Income, Total -45 K-822 K-1.65 M-500 K225 K — Interest expense, net of interest capitalized 1.89 M———— — Non-Operating Income, excl. Interest Expenses -1.94 M-1.11 M-1.65 M-500 K225 K — Unusual income/expense —290 K00— — Pretax income -68 M-83.14 M-27.87 M-9.53 M-28.77 M -149.31 M Equity in earnings ————— — Taxes 981 K516 K1.51 M1.93 M4.16 M 3.79 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations -68.98 M-83.66 M-29.37 M-11.46 M-32.94 M -153.1 M Discontinued operations ————— — Net income -68.98 M-83.66 M-29.37 M-11.46 M-32.94 M -153.1 M Dilution adjustment 00——— — Preferred dividends 00——— — Diluted net income available to common stockholders -68.98 M-83.66 M-29.37 M-11.46 M-32.94 M -153.1 M Basic earnings per share (Basic EPS) -1.3-1.1-0.38-0.14-0.39 — Diluted earnings per share (Diluted EPS) -1.3-1.1-0.38-0.14-0.39 -1.96 Average basic shares outstanding 53.2 M75.72 M77.75 M80.83 M84.82 M 319.11 M Diluted shares outstanding 53.2 M75.72 M77.75 M80.83 M84.82 M 319.11 M EBITDA -62.94 M-77.27 M-18.55 M864 K-14.57 M — EBIT -66.11 M-87.86 M-28.81 M-9.66 M-23.56 M — Cost of revenue 31.75 M53.27 M47.09 M54.81 M57.8 M — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 3.17 M10.58 M10.26 M10.53 M8.99 M 17.71 M