HOPE

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 -16.47 M-4.64 M-42.06 M15.17 M25.75 M -5.78 M Gross profit 98.02 M106.91 M64.58 M124.61 M131.36 M 427.44 M Operating expenses 18.39 M20.65 M16.11 M17.66 M53.02 M 107.43 M Selling/general/admin expenses 18.59 M18.29 M16.11 M17.66 M15.33 M 67.39 M Research & development ————— — 영업 이익 79.63 M86.26 M48.47 M106.94 M78.34 M 320.01 M Non-Operating Income, Total 936 K———-37.69 M — Interest expense, net of interest capitalized 124.49 M116.35 M121.64 M118.14 M112.8 M 468.93 M Non-Operating Income, excl. Interest Expenses -123.55 M———-150.49 M — Unusual income/expense ————— — Pretax income 30.43 M27.84 M-29.9 M36.46 M39.13 M 73.53 M Equity in earnings ————— — Taxes 6.09 M6.75 M-2.02 M5.61 M4.66 M 15.01 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 24.34 M21.1 M-27.88 M30.84 M34.47 M 58.52 M Discontinued operations ————— — Net income 24.34 M21.1 M-27.88 M30.84 M34.47 M 58.52 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 24.34 M21.1 M-27.88 M30.84 M37.53 M 61.59 M Basic earnings per share (Basic EPS) 0.20.17-0.220.240.27 0.46 Diluted earnings per share (Diluted EPS) 0.20.17-0.220.240.27 0.46 Average basic shares outstanding 120.58 M120.81 M128 M128.17 M126.32 M 503.3 M Diluted shares outstanding 121.11 M121.43 M128.22 M128.59 M126.77 M 505.03 M EBITDA ————— — EBIT -44.86 M-30.09 M-73.17 M-11.2 M-34.46 M -148.92 M Cost of revenue 10 M4.8 M15 M8.71 M7.2 M 35.71 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) ————— —