FFIN

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 96.42 M97.17 M104.39 M84.14 M115.7 M 401.4 M Gross profit 145.09 M141.96 M150.34 M112.39 M169.69 M 574.38 M Operating expenses 4.82 M4.48 M4.35 M4.27 M4.56 M 17.67 M Selling/general/admin expenses 4.42 M4.39 M4.27 M4.18 M4.21 M 17.05 M Research & development ————— — 영업 이익 140.26 M137.48 M145.99 M108.13 M165.13 M 556.72 M Non-Operating Income, Total 00000 0 Interest expense, net of interest capitalized 49.67 M48.32 M49.08 M52.69 M51.5 M 201.59 M Non-Operating Income, excl. Interest Expenses -49.67 M-48.32 M-49.08 M-52.69 M-51.5 M -201.59 M Unusual income/expense ————— — Pretax income 75.99 M75.16 M81.74 M63.16 M89.55 M 309.6 M Equity in earnings ————— — Taxes 13.67 M13.81 M15.08 M10.9 M16.24 M 56.02 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 62.32 M61.35 M66.66 M52.27 M73.31 M 253.58 M Discontinued operations ————— — Net income 62.32 M61.35 M66.66 M52.27 M73.31 M 253.58 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 62.32 M61.35 M66.66 M52.27 M73.31 M 253.58 M Basic earnings per share (Basic EPS) 0.430.430.470.370.5 1.77 Diluted earnings per share (Diluted EPS) 0.430.430.470.360.51 1.77 Average basic shares outstanding 142.82 M142.95 M143.02 M143.11 M143.07 M 572.14 M Diluted shares outstanding 143.23 M143.36 M143.38 M143.47 M143.45 M 573.66 M EBITDA 101.9 M98.76 M106.91 M65.21 M122.92 M 393.79 M EBIT 90.59 M89.16 M96.91 M55.43 M113.62 M 355.13 M Cost of revenue 1 M3.53 M3.13 M24.43 M-2.49 M 28.61 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 11.31 M9.6 M10 M9.78 M9.29 M 38.67 M