CIVB

Value 202020212022202320242025 TTM 총매출 98.04 M119.75 M126.83 M105.06 M59.11 M86.77 M 86.77 M Gross profit 107.27 M125.47 M137.18 M153.46 M142.87 M165.34 M 165.65 M Operating expenses 2.61 M1.39 M15.53 M12.94 M22.07 M13.61 M 22.16 M Selling/general/admin expenses 9.83 M9.76 M14.39 M13.94 M15.21 M16.23 M 16.23 M Research & development —————— — 영업 이익 105.44 M125.36 M123.74 M145.19 M125 M155.05 M 146.81 M Non-Operating Income, Total 1.04 M2.94 M1.33 M1.26 M2.65 M1.68 M 1.74 M Interest expense, net of interest capitalized 10.14 M6.32 M11.05 M57.24 M89.98 M82.4 M 82.4 M Non-Operating Income, excl. Interest Expenses -9.1 M-3.38 M-9.71 M-55.98 M-87.34 M-80.72 M -80.66 M Unusual income/expense —————— — Pretax income 37.13 M47.56 M47.03 M50.61 M36.57 M55.23 M 55.23 M Equity in earnings —————— — Taxes 4.94 M7.02 M7.61 M7.65 M4.89 M9.02 M 9.02 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 32.19 M40.55 M39.43 M42.96 M31.68 M46.21 M 46.21 M Discontinued operations —————— — Net income 32.19 M40.55 M39.43 M42.96 M31.68 M46.21 M 46.21 M Dilution adjustment —-173 K———— — Preferred dividends —0———— — Diluted net income available to common stockholders 32.19 M40.37 M38.93 M41.38 M31.01 M46.05 M 46.05 M Basic earnings per share (Basic EPS) 22.632.62.732.012.64 2.64 Diluted earnings per share (Diluted EPS) 22.632.62.732.012.64 2.64 Average basic shares outstanding 16.13 M15.34 M14.97 M15.15 M15.39 M17.42 M 66.95 M Diluted shares outstanding 16.13 M15.34 M14.97 M15.15 M15.39 M17.42 M 66.95 M EBITDA 94.2 M111.87 M115.8 M99.19 M43.15 M80.07 M 68.69 M EBIT 94.9 M117.79 M110.95 M87.35 M30.82 M69.33 M 61.09 M Cost of revenue 524 K572 K350 K4.76 M6.23 M3.83 M 3.52 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) -702 K-5.92 M4.85 M11.84 M12.33 M10.74 M 7.6 M