FISI

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 -92.35 M20.12 M23.43 M28.48 M28.28 M 100.31 M Gross profit -62.33 M51.38 M54.62 M58.38 M57.31 M 221.69 M Operating expenses 114.8 M15.46 M12.87 M13.23 M13.72 M 55.28 M Selling/general/admin expenses 12.94 M11.69 M12.31 M12.34 M12.66 M 49 M Research & development ————— — 영업 이익 -175.83 M37.49 M43.02 M46.75 M45.02 M 172.28 M Non-Operating Income, Total -98.95 M682 K4 M3.37 M3 M 11.06 M Interest expense, net of interest capitalized 36.49 M34.19 M33.74 M32.63 M32.44 M 133 M Non-Operating Income, excl. Interest Expenses -135.44 M-33.51 M-29.75 M-29.26 M-29.43 M -121.95 M Unusual income/expense ————— — Pretax income -115.27 M20.62 M21.5 M25.24 M24 M 91.35 M Equity in earnings ————— — Taxes -32.46 M3.75 M3.96 M4.76 M4.02 M 16.49 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations -82.81 M16.88 M17.53 M20.48 M19.98 M 74.87 M Discontinued operations ————— — Net income -82.81 M16.88 M17.53 M20.48 M19.98 M 74.87 M Dilution adjustment 00000 0 Preferred dividends 365 K365 K364 K365 K364 K 1.46 M Diluted net income available to common stockholders -83.18 M16.51 M17.17 M20.11 M19.62 M 73.41 M Basic earnings per share (Basic EPS) -5.350.820.8510.98 3.65 Diluted earnings per share (Diluted EPS) -5.320.810.850.990.96 3.61 Average basic shares outstanding 15.68 M20.07 M20.11 M20.12 M20.1 M 80.4 M Diluted shares outstanding 15.68 M20.29 M20.29 M20.34 M20.32 M 81.23 M EBITDA -213.17 M874 K6.83 M10.75 M9.24 M 27.7 M EBIT -213.61 M1.73 M8 M12.52 M11.15 M 33.4 M Cost of revenue 6.46 M2.93 M2.56 M2.73 M3.4 M 11.63 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 437 K-855 K-1.17 M-1.77 M-1.91 M -5.7 M