EMBC

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM 총매출 286.1 M261.9 M259 M295.5 M264 M261.2 M 1.08 B Gross profit 173.8 M157.1 M164.1 M197.1 M158.5 M161.7 M 681.4 M Operating expenses 147.6 M128.4 M101.2 M103.1 M102 M78.4 M 384.7 M Selling/general/admin expenses 96.8 M81.1 M79.6 M84.4 M86.9 M77.6 M 328.5 M Research & development 19.8 M20.3 M8 M4.4 M4.6 M4.6 M 21.6 M 영업 이익 26.2 M28.7 M62.9 M94 M56.5 M83.3 M 296.7 M Non-Operating Income, Total -4.2 M-1.5 M-400 K4.8 M-1.4 M-300 K 2.7 M Interest expense, net of interest capitalized 2.1 M2.1 M2 M2.4 M2.6 M2.4 M 9.4 M Non-Operating Income, excl. Interest Expenses -6.3 M-3.6 M-2.4 M2.4 M-4 M-2.7 M -6.7 M Unusual income/expense —————— — Pretax income -7 M-700 K35.8 M72.2 M29 M58.9 M 195.9 M Equity in earnings —————— — Taxes -21.6 M-700 K12.3 M26.7 M2.6 M14.8 M 56.4 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 14.6 M023.5 M45.5 M26.4 M44.1 M 139.5 M Discontinued operations —————— — Net income 14.6 M023.5 M45.5 M26.4 M44.1 M 139.5 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 14.6 M023.5 M45.5 M26.4 M44.1 M 139.5 M Basic earnings per share (Basic EPS) 0.2600.40.780.460.75 2.39 Diluted earnings per share (Diluted EPS) 0.2400.40.780.440.74 2.36 Average basic shares outstanding 57.68 M57.95 M58.29 M58.49 M58.31 M58.8 M 233.88 M Diluted shares outstanding 58.33 M58.62 M58.55 M58.49 M58.91 M59.29 M 235.25 M EBITDA 35.7 M38.1 M71.9 M103.2 M69.6 M93.6 M 338.3 M EBIT 26.2 M28.7 M62.9 M94 M56.5 M83.3 M 296.7 M Cost of revenue 112.3 M104.8 M94.9 M98.4 M105.5 M99.5 M 398.3 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 9.5 M9.4 M9 M9.2 M13.1 M10.3 M 41.6 M