FSBC

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 9.6 M10.33 M11.76 M13.32 M16.31 M 51.71 M Gross profit 32.55 M31.54 M33.33 M36.31 M37.87 M 139.04 M Operating expenses 3.56 M3.87 M3.88 M5.24 M2.67 M 15.64 M Selling/general/admin expenses 3.54 M3.53 M3.95 M3.99 M4.33 M 15.8 M Research & development ————— — 영업 이익 29.42 M27.75 M29.93 M31.64 M35.32 M 124.63 M Non-Operating Income, Total -2.96 M1.19 M1.21 M564 K4.57 M 7.53 M Interest expense, net of interest capitalized 24.29 M23.15 M24.1 M25.53 M24.39 M 97.17 M Non-Operating Income, excl. Interest Expenses -27.25 M-21.95 M-22.89 M-24.97 M-19.82 M -89.64 M Unusual income/expense ————— — Pretax income 19.37 M18.39 M20.1 M22.23 M23.01 M 83.73 M Equity in earnings ————— — Taxes 6.05 M5.28 M5.59 M5.89 M5.37 M 22.13 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 13.32 M13.11 M14.51 M16.34 M17.64 M 61.61 M Discontinued operations ————— — Net income 13.32 M13.11 M14.51 M16.34 M17.64 M 61.61 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 13.32 M13.11 M14.51 M16.34 M17.64 M 61.61 M Basic earnings per share (Basic EPS) 0.610.620.680.770.83 2.9 Diluted earnings per share (Diluted EPS) 0.610.620.680.770.83 2.9 Average basic shares outstanding 20.15 M21.21 M21.23 M21.23 M21.22 M 84.89 M Diluted shares outstanding 20.21 M21.25 M21.27 M21.28 M21.27 M 85.08 M EBITDA 4.93 M4.87 M5.91 M5.84 M10.87 M 27.48 M EBIT 4.74 M4.56 M5.38 M5.58 M10.84 M 26.37 M Cost of revenue 1.3 M1.9 M2.5 M2.5 M2.8 M 9.7 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 194 K308 K521 K259 K28 K 1.12 M