SAM

Value 202020212022202320242025 TTM Total revenue 1.74 B2.06 B2.09 B2.01 B2.01 B1.96 B 1.96 B Gross profit 814.45 M797.79 M861.99 M852.37 M893.73 M952.58 M 952.58 M Operating expenses 570.25 M789.79 M771.2 M752.37 M817.76 M807.7 M 807.7 M Selling/general/admin expenses 565.78 M740.62 M735.93 M730.55 M741.94 M800.74 M 800.74 M Research & development —————— — Operating income 244.21 M8 M90.79 M100 M75.97 M144.88 M 144.88 M Non-Operating Income, Total 23 K1.09 M645 K9.59 M11.63 M8.58 M 8.58 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses -199 K110 K-1.27 M8.18 M10.01 M7.22 M 7.22 M Unusual income/expense 222 K978 K1.92 M1.41 M1.62 M1.36 M 1.36 M Pretax income 244.23 M6.91 M91.44 M109.59 M87.6 M153.46 M 153.46 M Equity in earnings —————— — Taxes 52.27 M7.64 M24.17 M33.34 M27.91 M44.99 M 44.99 M Non-controlling/minority interest —————— — After tax other income/expense ——326 K224 K237 K523 K 523 K Net income before discontinued operations 191.96 M14.55 M67.26 M76.25 M59.7 M108.47 M 108.47 M Discontinued operations —————— — Net income 191.96 M14.55 M67.26 M76.25 M59.7 M108.47 M 108.47 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 190.81 M14.55 M67.11 M76.1 M59.55 M108.17 M 108.17 M Basic earnings per share (Basic EPS) 15.731.195.466.235.079.9 9.9 Diluted earnings per share (Diluted EPS) 15.531.175.446.215.069.89 9.89 Average basic shares outstanding 12.2 M12.28 M12.32 M12.24 M11.77 M10.96 M 44.18 M Diluted shares outstanding 12.28 M12.44 M12.35 M12.26 M11.77 M10.94 M 44.09 M EBITDA 309.86 M80.09 M172.15 M188.14 M169.97 M235.32 M 235.32 M EBIT 244.21 M8 M90.79 M100 M75.97 M144.88 M 144.88 M Cost of revenue 921.98 M1.26 B1.23 B1.16 B1.12 B1.01 B 1.01 B Other cost of goods sold 11.3 M62.6 M35.9 M19.3 M21.9 M13.7 M — Depreciation & amortization (cash flow) 65.66 M72.1 M81.36 M88.14 M93.99 M90.44 M 90.44 M