Financials
Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 37.74 M40.89 M38.64 M44.32 M46.6 M35.72 M 165.29 M Research & development —————— — Operating income 5.81 M5.25 M5.22 M3.34 M14.4 M11.28 M 34.23 M Non-Operating Income, Total 2.16 M2.77 M2.93 M2.41 M2.27 M2.09 M 9.7 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 2.16 M2.77 M2.93 M2.41 M2.27 M2.09 M 9.7 M Unusual income/expense —————— — Pretax income 7.98 M8.02 M8.15 M5.74 M16.67 M13.37 M 43.94 M Equity in earnings —————— — Taxes 4 M2.65 M2.1 M2.46 M6.8 M2.71 M 14.07 M Non-controlling/minority interest 443 K968 K1.83 M601 K2.95 M1.43 M 6.81 M After tax other income/expense —————— — Net income before discontinued operations 3.54 M4.4 M4.22 M2.69 M6.86 M9.15 M 22.92 M Discontinued operations —————— — Net income 3.54 M4.4 M4.22 M2.69 M6.86 M9.15 M 22.92 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 3.54 M4.4 M4.22 M2.69 M6.86 M9.15 M 22.92 M Basic earnings per share (Basic EPS) 0.030.030.030.020.060.08 0.19 Diluted earnings per share (Diluted EPS) 0.030.030.030.020.050.08 0.18 Average basic shares outstanding 119.16 M119.4 M120.62 M121.37 M121.84 M122.18 M 486.01 M Diluted shares outstanding 125.46 M125.61 M127.75 M128.15 M128.39 M128.89 M 513.18 M EBITDA -328.89 M-346.08 M-367.69 M-400.07 M-438.04 M-410.74 M -1.62 B EBIT -330.69 M-347.92 M-369.59 M-402.66 M-440.81 M-413.39 M -1.63 B Cost of revenue 336.5 M353.16 M374.81 M405.99 M455.21 M424.67 M 1.66 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.8 M1.83 M1.9 M2.58 M2.77 M2.66 M 9.91 M