FUNC

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 12.2 M12.23 M12.77 M13.87 M14.34 M 53.2 M Gross profit 19.7 M19.62 M20.07 M21.72 M21.79 M 83.19 M Operating expenses 3.83 M3.55 M3.73 M3.64 M6.14 M 17.07 M Selling/general/admin expenses 2.99 M2.91 M3.06 M3.02 M3.47 M 12.46 M Research & development ————— — 영업 이익 15.87 M16.07 M16.34 M18.08 M15.64 M 66.13 M Non-Operating Income, Total 374 K341 K349 K452 K361 K 1.5 M Interest expense, net of interest capitalized 8.03 M13.25 M13.27 M13.7 M8.17 M 48.38 M Non-Operating Income, excl. Interest Expenses -7.65 M-12.9 M-12.92 M-13.25 M-7.8 M -46.88 M Unusual income/expense ————— — Pretax income 8.15 M7.7 M7.96 M9.24 M7.63 M 32.53 M Equity in earnings ————— — Taxes 1.96 M1.89 M1.98 M2.29 M1.86 M 8.02 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 6.19 M5.81 M5.98 M6.95 M5.78 M 24.52 M Discontinued operations ————— — Net income 6.19 M5.81 M5.98 M6.95 M5.78 M 24.52 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 6.19 M5.81 M5.98 M6.95 M5.78 M 24.52 M Basic earnings per share (Basic EPS) 0.950.90.921.070.89 3.78 Diluted earnings per share (Diluted EPS) 0.950.890.921.070.89 3.77 Average basic shares outstanding 6.53 M6.47 M6.49 M6.5 M6.49 M 25.95 M Diluted shares outstanding 6.54 M6.49 M6.51 M6.51 M6.5 M 26.01 M EBITDA 8.84 M8.76 M8.99 M10.59 M8.41 M 36.76 M EBIT 7.84 M8.02 M8.18 M9.72 M7.48 M 33.39 M Cost of revenue 529 K656 K860 K510 K717 K 2.74 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 998 K738 K819 K871 K937 K 3.37 M