CPIX

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 10.44 M11.71 M10.84 M8.29 M13.68 M 44.52 M Gross profit 8.46 M10.29 M8.83 M7.3 M11.44 M 37.85 M Operating expenses 13.99 M9 M9.57 M9.27 M15.83 M 43.67 M Selling/general/admin expenses 7.55 M6.69 M7.1 M7.01 M10.25 M 31.05 M Research & development 1.29 M1.3 M1.47 M1.25 M1.55 M 5.57 M 영업 이익 -1.84 M1.29 M-747.48 K-1.97 M-1.37 M -2.79 M Non-Operating Income, Total 106.67 K125.71 K127.49 K131.58 K91.97 K 476.75 K Interest expense, net of interest capitalized 223.26 K163.8 K109.55 K109.7 K112.94 K 495.99 K Non-Operating Income, excl. Interest Expenses -116.59 K-38.09 K17.94 K21.88 K-20.98 K -19.24 K Unusual income/expense ————— — Pretax income -1.96 M1.25 M-729.54 K-1.94 M-1.29 M -2.71 M Equity in earnings ————— — Taxes -57 K5 6705 6715 67023.25 K 40.26 K Non-controlling/minority interest 2 177-8 8845 533-8 282-16.95 K -28.58 K After tax other income/expense ————— — Net income before discontinued operations -1.9 M1.26 M-740.74 K-1.94 M-1.41 M -2.84 M Discontinued operations ————— — Net income -1.9 M1.26 M-740.74 K-1.94 M-1.41 M -2.84 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -1.9 M1.26 M-740.74 K-1.94 M-1.41 M -2.84 M Basic earnings per share (Basic EPS) -0.140.08-0.05-0.13-0.09 -0.19 Diluted earnings per share (Diluted EPS) -0.140.08-0.05-0.13-0.09 -0.19 Average basic shares outstanding 14.06 M14.94 M14.96 M14.96 M14.85 M 59.72 M Diluted shares outstanding 14.06 M15.26 M14.96 M14.96 M14.85 M 60.03 M EBITDA -345.65 K2.32 M286.44 K-927.46 K-329.31 K 1.35 M EBIT -1.84 M1.29 M-747.48 K-1.97 M-1.37 M -2.79 M Cost of revenue 1.98 M1.43 M2.01 M988.76 K2.24 M 6.67 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 1.5 M1.03 M1.03 M1.04 M1.04 M 4.15 M