EBMT

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 11.5 M11.71 M12.91 M14.2 M16.06 M 54.87 M Gross profit 20.95 M20.47 M20.36 M22.82 M23.62 M 87.27 M Operating expenses 5.07 M3.28 M2.63 M2.67 M4.07 M 12.66 M Selling/general/admin expenses 4.97 M4.38 M4.21 M4.31 M4.38 M 17.27 M Research & development ————— — 영업 이익 15.88 M17.19 M17.73 M20.15 M19.55 M 74.61 M Non-Operating Income, Total -141 K———0 — Interest expense, net of interest capitalized 9.9 M9.17 M9.01 M9.15 M8.2 M 35.51 M Non-Operating Income, excl. Interest Expenses -10.04 M———-8.2 M — Unusual income/expense ————— — Pretax income 3.7 M3.87 M3.99 M4.96 M6.08 M 18.89 M Equity in earnings ————— — Taxes 269 K631 K751 K1.33 M1.35 M 4.06 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 3.43 M3.24 M3.24 M3.63 M4.73 M 14.84 M Discontinued operations ————— — Net income 3.43 M3.24 M3.24 M3.63 M4.73 M 14.84 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 3.43 M3.24 M3.24 M3.63 M4.73 M 14.84 M Basic earnings per share (Basic EPS) 0.440.410.420.470.6 1.9 Diluted earnings per share (Diluted EPS) 0.440.410.410.460.62 1.9 Average basic shares outstanding 7.84 M7.81 M7.79 M7.8 M7.8 M 31.2 M Diluted shares outstanding 7.85 M7.82 M7.81 M7.83 M7.82 M 31.29 M EBITDA 9.5 M10.28 M11.18 M13.37 M14.81 M 49.64 M EBIT 5.99 M8.02 M8.72 M11 M11.36 M 39.1 M Cost of revenue 446 K407 K1.55 M522 K634 K 3.12 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 3.51 M2.26 M2.46 M2.37 M3.45 M 10.54 M