ECOR

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 7.05 M6.72 M7.38 M8.69 M9.24 M 32.03 M Gross profit 6.05 M5.71 M6.44 M7.47 M8.17 M 27.79 M Operating expenses 9.12 M9.53 M9.95 M10.35 M11.11 M 40.94 M Selling/general/admin expenses 8.32 M8.89 M9.44 M9.69 M10.19 M 38.21 M Research & development 805 K642 K511 K662 K— — 영업 이익 -3.07 M-3.82 M-3.51 M-2.88 M-2.94 M -13.15 M Non-Operating Income, Total -128 K-81 K-165 K-521 K-43 K -810 K Interest expense, net of interest capitalized 261 K5 0004 5003 3002 100 14.9 K Non-Operating Income, excl. Interest Expenses -128 K-5 000-4 500-3 300-2 100 -14.9 K Unusual income/expense -261 K-81 K-165 K-521 K-43 K -810 K Pretax income -3.2 M-3.9 M-3.67 M-3.4 M-2.98 M -13.96 M Equity in earnings ————— — Taxes 29 K-48 K0051 K 3 000 Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations -3.23 M-3.85 M-3.67 M-3.4 M-3.04 M -13.97 M Discontinued operations ————— — Net income -3.23 M-3.85 M-3.67 M-3.4 M-3.04 M -13.97 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -3.23 M-3.85 M-3.67 M-3.4 M-3.04 M -13.97 M Basic earnings per share (Basic EPS) -0.37-0.47-0.44-0.4-0.34 -1.65 Diluted earnings per share (Diluted EPS) -0.37-0.47-0.44-0.4-0.34 -1.65 Average basic shares outstanding 7.48 M8 2898 3168 4458 483 33.53 K Diluted shares outstanding 7.48 M8 2898 3168 4458 483 33.53 K EBITDA -2.9 M——-2.83 M-2.86 M — EBIT -3.07 M-3.82 M-3.51 M-2.88 M-2.94 M -13.15 M Cost of revenue 994 K1.01 M939 K1.22 M1.07 M 4.24 M Other cost of goods sold 0-88 K——— — Depreciation & amortization (cash flow) 168 K——53.75 K81 K —