CPSS

Value 202020212022202320242025 TTM 총매출 271.16 M267.81 M329.71 M352.01 M393.51 M434.47 M 434.47 M Gross profit 20.12 M51.15 M329.71 M374.31 M388.2 M431.54 M 431.54 M Operating expenses 33.12 M36.13 M213.52 M290.92 M366.07 M406.47 M 406.47 M Selling/general/admin expenses 46.19 M51.49 M60.66 M71.22 M77.46 M75.67 M 75.67 M Research & development —————— — 영업 이익 -13 M15.01 M116.19 M83.4 M22.12 M25.07 M 25.07 M Non-Operating Income, Total 125.28 M70.41 M35.09 M15.57 M6.95 M4.2 M 4.2 M Interest expense, net of interest capitalized 101.34 M75.24 M87.52 M146.63 M191.26 M232.02 M 232.02 M Non-Operating Income, excl. Interest Expenses 23.94 M-4.83 M-52.43 M-131.06 M-184.31 M-227.83 M -227.83 M Unusual income/expense —————— — Pretax income 20.12 M207.72 M116.19 M61.1 M27.43 M28 M 28 M Equity in earnings —————— — Taxes -1.56 M18.22 M30.21 M15.75 M8.23 M8.68 M 8.68 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 21.68 M47.52 M85.98 M45.34 M19.2 M19.32 M 19.32 M Discontinued operations —————— — Net income 21.68 M47.52 M85.98 M45.34 M19.2 M19.32 M 19.32 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 21.68 M47.52 M85.98 M45.34 M19.2 M19.32 M 19.32 M Basic earnings per share (Basic EPS) 0.962.114.12.170.90.88 0.88 Diluted earnings per share (Diluted EPS) 0.91.843.231.80.790.8 0.8 Average basic shares outstanding 22.61 M22.56 M20.96 M20.9 M21.29 M21.89 M 87.44 M Diluted shares outstanding 24 M25.78 M26.59 M25.22 M24.32 M24.08 M 96.63 M EBITDA -11.21 M16.69 M117.81 M84.24 M22.99 M25.95 M 25.95 M EBIT -13 M15.01 M116.19 M83.4 M22.12 M25.07 M 25.07 M Cost of revenue 251.04 M216.66 M—-22.3 M5.31 M2.93 M 2.93 M Other cost of goods sold 251.04 M202.06 M———— — Depreciation & amortization (cash flow) 1.78 M1.68 M1.62 M847 K862 K881 K 881 K