FATE

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 1.86 M1.63 M1.91 M1.74 M1.37 M 6.65 M Gross profit 1.86 M1.63 M1.91 M1.74 M1.37 M 6.65 M Operating expenses 63.61 M42.91 M38.88 M36.48 M36.09 M 154.35 M Selling/general/admin expenses 15.26 M13.77 M11.45 M10.64 M10.66 M 46.52 M Research & development 33.61 M29.14 M27.43 M25.84 M25.43 M 107.83 M 영업 이익 -61.75 M-41.28 M-36.97 M-34.73 M-34.72 M -147.7 M Non-Operating Income, Total 13.47 M7 M5.82 M5.06 M4.57 M 22.44 M Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses 3.87 M3.34 M2.92 M2.58 M2.22 M 11.05 M Unusual income/expense 9.6 M3.66 M2.9 M2.48 M2.35 M 11.39 M Pretax income -48.28 M-34.28 M-31.15 M-29.68 M-30.15 M -125.26 M Equity in earnings ————— — Taxes -8.67 M———-10.38 M — Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations -52.15 M-37.62 M-34.07 M-32.25 M-32.37 M -136.31 M Discontinued operations ————— — Net income -52.15 M-37.62 M-34.07 M-32.25 M-32.37 M -136.31 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -52.15 M-37.62 M-34.07 M-32.25 M-32.37 M -136.31 M Basic earnings per share (Basic EPS) -0.44-0.32-0.29-0.27-0.27 -1.15 Diluted earnings per share (Diluted EPS) -0.44-0.32-0.29-0.27-0.27 -1.15 Average basic shares outstanding 113.69 M118.38 M118.53 M119 M118.79 M 474.69 M Diluted shares outstanding 113.69 M118.38 M118.53 M119 M118.79 M 474.69 M EBITDA -56.94 M-37.95 M-33.69 M-31.51 M-31.66 M -134.8 M EBIT -61.75 M-41.28 M-36.97 M-34.73 M-34.72 M -147.7 M Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 4.81 M3.33 M3.28 M3.23 M3.06 M 12.9 M