EIG

Value 202020212022202320242025 TTM Total revenue 711.4 M703.1 M713.5 M850.9 M880.7 M858.7 M 858.7 M Gross profit 409 M387.9 M322.5 M331.4 M293.7 M145.2 M 268.4 M Operating expenses 563.7 M556.1 M657.7 M702.5 M734 M846.7 M 202.8 M Selling/general/admin expenses 14.5 M13.2 M8.3 M6.1 M46.9 M45.3 M 40.3 M Research & development —————— — Operating income -155.5 M-172.3 M-335.2 M-382.1 M-440.3 M-702.6 M -579.4 M Non-Operating Income, Total 95.3 M127.3 M141.6 M129.2 M131.1 M137.1 M 137.1 M Interest expense, net of interest capitalized 400 K500 K3.5 M5.8 M100 K500 K 500 K Non-Operating Income, excl. Interest Expenses 94.9 M126.8 M138.1 M123.4 M131 M136.6 M 136.6 M Unusual income/expense —————— — Pretax income 147.7 M147 M55.8 M148.4 M146.7 M12 M 56.5 M Equity in earnings —————— — Taxes 27.9 M27.7 M7.4 M30.3 M28.1 M1.2 M 1.2 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 119.8 M119.3 M48.4 M118.1 M118.6 M10.8 M 10.8 M Discontinued operations —————— — Net income 119.8 M119.3 M48.4 M118.1 M118.6 M10.8 M 10.8 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 119.8 M119.3 M48.4 M118.1 M118.6 M10.8 M 10.8 M Basic earnings per share (Basic EPS) 4.014.221.764.484.730.46 0.46 Diluted earnings per share (Diluted EPS) 3.974.171.754.454.710.46 0.48 Average basic shares outstanding 29.91 M28.29 M27.5 M26.37 M25.05 M23.39 M 95.04 M Diluted shares outstanding 30.2 M28.6 M27.68 M26.52 M25.19 M23.53 M 95.62 M EBITDA -146.5 M-160.8 M-329.9 M-366.3 M-423.6 M-687.3 M 79.8 M EBIT -154.7 M-168.2 M-335.2 M-371.1 M-440.3 M-701.5 M 65.6 M Cost of revenue 302.4 M315.2 M391 M519.5 M587 M713.5 M 590.3 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 8.2 M7.4 M5.3 M4.8 M16.7 M14.2 M 14.2 M