JOUT

Value 202020212022202320242025 TTM Total revenue 594.21 M751.65 M743.36 M663.84 M592.85 M592.41 M 625.7 M Gross profit 264.99 M334.13 M271.33 M244.09 M200.98 M208.09 M 227.52 M Operating expenses 193.92 M222.84 M205.02 M232.35 M244.5 M224.28 M 226.38 M Selling/general/admin expenses 169.3 M197.14 M177.31 M200.94 M202.21 M192.08 M 193.88 M Research & development 24.62 M25.7 M27.71 M31.4 M31.12 M32.2 M 32.5 M Operating income 71.07 M111.28 M66.31 M11.74 M43.52 M16.19 M -1.14 M Non-Operating Income, Total 2.48 M3.91 M7.14 M14.12 M13.43 M7.01 M 7.49 M Interest expense, net of interest capitalized 143 K145 K153 K152 K152 K224 K 234 K Non-Operating Income, excl. Interest Expenses 980 K2.35 M-1.09 M4.28 M4.31 M3.43 M 3.84 M Unusual income/expense 1.36 M1.42 M8.08 M9.69 M8.97 M3.35 M 3.42 M Pretax income 73.7 M112.92 M58.89 M25.82 M-29.86 M-9.28 M -19.22 M Equity in earnings —————— — Taxes 18.47 M29.54 M14.4 M6.29 M3.33 M25.02 M 23.42 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 55.23 M83.38 M44.49 M19.53 M26.53 M34.29 M 22.3 M Discontinued operations —————— — Net income 55.23 M83.38 M44.49 M19.53 M26.53 M34.29 M 22.3 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 55.23 M83.38 M44.49 M19.53 M26.53 M34.29 M 22.3 M Basic earnings per share (Basic EPS) 5.548.344.421.93-2.6-3.35 -2.19 Diluted earnings per share (Diluted EPS) 5.478.214.371.9-2.6-3.35 -2.19 Average basic shares outstanding 8.82 M8.86 M8.91 M8.97 M9.01 M9.06 M 36.25 M Diluted shares outstanding 8.82 M8.86 M8.91 M8.97 M9.01 M9.06 M 36.25 M EBITDA 86.02 M124.71 M80.58 M28.07 M-23.88 M4.51 M 22.98 M EBIT 71.07 M111.28 M66.31 M11.74 M-43.52 M-16.19 M 1.14 M Cost of revenue 329.22 M417.53 M472.02 M419.76 M391.87 M384.32 M 398.18 M Other cost of goods sold 878 K518 K4.41 M10.22 M10.98 M1.08 M — Depreciation & amortization (cash flow) 14.95 M13.43 M14.27 M16.33 M19.64 M20.71 M 21.84 M