GWRS

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 13.25 M12.46 M14.24 M15.52 M13.54 M 55.76 M Gross profit 13.25 M12.46 M14.24 M15.52 M13.54 M 55.76 M Operating expenses 11.94 M11.2 M11.62 M12.6 M13.18 M 48.6 M Selling/general/admin expenses 4.57 M4.19 M4.39 M4.92 M4.36 M 17.86 M Research & development ————— — 영업 이익 1.32 M1.25 M2.62 M2.92 M359 K 7.16 M Non-Operating Income, Total -709 K-481 K-391 K-565 K-1.74 M -3.17 M Interest expense, net of interest capitalized 1.52 M1.48 M1.5 M1.49 M1.5 M 5.96 M Non-Operating Income, excl. Interest Expenses -2.84 M-2.86 M-2.78 M-2.94 M-2.91 M -11.48 M Unusual income/expense 610 K898 K889 K880 K-322 K 2.35 M Pretax income 607 K774 K2.23 M2.36 M-1.38 M 3.98 M Equity in earnings ————— — Taxes 164 K183 K617 K640 K-414 K 1.03 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 443 K591 K1.61 M1.72 M-963 K 2.96 M Discontinued operations ————— — Net income 443 K591 K1.61 M1.72 M-963 K 2.96 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 443 K591 K1.61 M1.72 M-963 K 2.96 M Basic earnings per share (Basic EPS) 0.020.020.060.06-0.03 0.11 Diluted earnings per share (Diluted EPS) 0.020.020.060.06-0.03 0.11 Average basic shares outstanding 24.2 M24.37 M27.46 M27.48 M27.03 M 106.34 M Diluted shares outstanding 24.3 M24.43 M27.5 M27.51 M27.08 M 106.52 M EBITDA 5.17 M4.58 M5.94 M6.48 M4.96 M 21.96 M EBIT 1.32 M1.25 M2.62 M2.92 M359 K 7.16 M Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 3.86 M3.33 M3.32 M3.56 M4.6 M 14.8 M