FWRD

Value 202020212022202320242025 TTM 총매출 1.27 B1.65 B1.96 B1.37 B2.47 B2.5 B 2.5 B Gross profit 614.16 M1.58 B1.87 B1.29 B2.38 B2.41 B 2.41 B Operating expenses 16.61 M921.83 M1.01 B684.2 M1.44 B1.46 B 1.45 B Selling/general/admin expenses —88.76 M107 M98.01 M191.32 M215.63 M 204.03 M Research & development —————— — 영업 이익 73.92 M159.3 M265.98 M88.21 M-1.06 B36.42 M 36.42 M Non-Operating Income, Total -4.56 M-4.34 M-5.14 M-31.57 M-186.9 M-183.62 M -183.62 M Interest expense, net of interest capitalized 4.56 M0031.57 M189.22 M180.75 M 180.75 M Non-Operating Income, excl. Interest Expenses -9.12 M-4.34 M-5.14 M-63.14 M-377.34 M-367.39 M -367.39 M Unusual income/expense -3 00000—1.23 M3.02 M 3.02 M Pretax income 69.36 M154.96 M260.84 M56.64 M-1.25 B-147.2 M -147.2 M Equity in earnings —————— — Taxes 16.59 M38.87 M67.65 M13.84 M-124.99 M-5.47 M -5.47 M Non-controlling/minority interest ————-314.26 M-33.93 M -33.93 M After tax other income/expense —————— — Net income before discontinued operations 52.77 M116.09 M193.19 M42.8 M-810.58 M-107.8 M -107.8 M Discontinued operations -29.03 M-10.23 M0124.55 M-6.39 M0 0 Net income 23.73 M105.86 M193.19 M167.35 M-816.97 M-107.8 M -107.8 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 23.35 M105.12 M192.12 M166.49 M-843.52 M-107.8 M -107.8 M Basic earnings per share (Basic EPS) 0.843.877.176.42-30.63-3.51 -3.51 Diluted earnings per share (Diluted EPS) 0.843.857.146.4-30.63-3.51 -3.51 Average basic shares outstanding 27.63 M27.16 M26.78 M25.91 M27.54 M30.72 M 122.31 M Diluted shares outstanding 27.7 M27.29 M26.93 M26 M27.54 M30.72 M 122.31 M EBITDA 111.05 M186.57 M296.88 M145.62 M-918.96 M189.06 M 189.06 M EBIT 73.92 M147.02 M249.49 M88.21 M-1.06 B36.42 M 36.42 M Cost of revenue 655.41 M67.16 M88.69 M77.23 M89.78 M82.34 M 82.34 M Other cost of goods sold 47.08 M59.21 M77.34 M72.14 M86.14 M79.09 M 79.09 M Depreciation & amortization (cash flow) 37.13 M39.55 M47.39 M57.41 M143.98 M152.64 M 152.64 M