CRAI

Value Q4, 24Q1, 25Q2, 25Q3, 25 TTM 총매출 196.96 M181.85 M186.88 M185.89 M 751.58 M Gross profit 58.04 M61.5 M58.34 M54.42 M 232.29 M Operating expenses 37.43 M36.38 M38.74 M37.37 M 149.92 M Selling/general/admin expenses 33.69 M32.54 M35.08 M33.73 M 135.03 M Research & development ———— — 영업 이익 20.64 M25.55 M19.73 M17.21 M 83.12 M Non-Operating Income, Total -667 K-474 K-815 K763 K -1.19 M Interest expense, net of interest capitalized —429 K1.8 M1.75 M — Non-Operating Income, excl. Interest Expenses -667 K-903 K-2.61 M-987 K -5.17 M Unusual income/expense ———— — Pretax income 18.59 M24.64 M17.12 M16.22 M 76.57 M Equity in earnings ———— — Taxes 5.4 M6.64 M4.99 M4.75 M 21.79 M Non-controlling/minority interest ———— — After tax other income/expense ———— — Net income before discontinued operations 13.19 M18 M12.12 M11.47 M 54.78 M Discontinued operations ———— — Net income 13.19 M18 M12.12 M11.47 M 54.78 M Dilution adjustment ———— — Preferred dividends ———— — Diluted net income available to common stockholders 13.17 M17.95 M12.1 M11.45 M 54.68 M Basic earnings per share (Basic EPS) —2.651.811.74 — Diluted earnings per share (Diluted EPS) 1.962.621.791.73 8.1 Average basic shares outstanding 6.64 M6.78 M6.69 M6.56 M 26.67 M Diluted shares outstanding 6.71 M6.86 M6.75 M6.62 M 26.95 M EBITDA 24.32 M28.53 M23.13 M20.54 M 96.52 M EBIT 20.61 M25.11 M19.6 M17.06 M 82.38 M Cost of revenue 138.92 M120.35 M128.54 M131.47 M 519.29 M Other cost of goods sold 138.92 M120.35 M128.54 M131.47 M 519.29 M Depreciation & amortization (cash flow) 3.71 M3.41 M3.53 M3.49 M 14.14 M