BL

Value 202020212022202320242025 TTM Total revenue 351.74 M425.71 M522.94 M590 M653.34 M700.43 M 700.43 M Gross profit 282.76 M327.83 M393.55 M443.2 M491.37 M527.04 M 527.04 M Operating expenses 328.58 M115.62 M141.61 M144.39 M120.35 M194.09 M 369.2 M Selling/general/admin expenses 246.19 M289.13 M337.02 M314.68 M370.14 M377.66 M 377.66 M Research & development 56.46 M77.32 M108.89 M103.21 M100.97 M109.2 M 109.2 M Operating income 19.89 M38.61 M56.2 M14.35 M18.54 M25.55 M 25.55 M Non-Operating Income, Total 19.03 M63.06 M24.89 M99.07 M106.16 M22.68 M 22.68 M Interest expense, net of interest capitalized 23.31 M62.95 M5.85 M5.9 M8.76 M10.15 M 10.15 M Non-Operating Income, excl. Interest Expenses -23.09 M-62.13 M10.26 M47.01 M97.4 M12.53 M 12.53 M Unusual income/expense 18.81 M62.24 M8.79 M46.16 M—— — Pretax income 38.7 M100.86 M47.41 M60.51 M124.7 M48.23 M 48.23 M Equity in earnings —————— — Taxes 702 K135 K13.52 M1.45 M43.07 M20.97 M 20.97 M Non-controlling/minority interest 1.35 M910 K369 K892 K1.95 M3.09 M 3.09 M After tax other income/expense —————— — Net income before discontinued operations 46.91 M115.16 M29.39 M52.83 M161.17 M24.52 M 24.52 M Discontinued operations —————— — Net income 46.91 M115.16 M29.39 M52.83 M161.17 M24.52 M 24.52 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 46.91 M115.16 M29.39 M58.68 M168.98 M25.59 M 25.59 M Basic earnings per share (Basic EPS) -0.83-1.97-0.490.872.590.4 0.4 Diluted earnings per share (Diluted EPS) -0.83-1.97-0.490.811.450.39 0.39 Average basic shares outstanding 56.83 M58.35 M59.54 M60.85 M62.13 M61.43 M 247.55 M Diluted shares outstanding 56.83 M58.35 M59.54 M72.05 M73.5 M65.92 M 257.96 M EBITDA -15.6 M278.27 M268.96 M292.09 M408.46 M371.32 M 206.85 M EBIT -45.81 M212.21 M251.94 M298.81 M371.02 M332.95 M 157.84 M Cost of revenue 68.97 M97.87 M129.38 M146.79 M161.97 M173.38 M 173.38 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 30.21 M66.06 M17.02 M-6.72 M37.44 M38.37 M 49 M