Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 95.73 M28.9 M28.69 M33.02 M26.48 M26.99 M 115.17 M Research & development —————— — 영업 이익 3.55 M2.7 M3.96 M-4.81 M1.48 M1.61 M 2.24 M Non-Operating Income, Total -5.71 M1.15 M185 K3.79 M1.98 M180 K 6.14 M Interest expense, net of interest capitalized 278 K280 K250 K216 K215 K216 K 897 K Non-Operating Income, excl. Interest Expenses -7.23 M-960 K-696 K-1.02 M-582 K-597 K -2.9 M Unusual income/expense 1.25 M1.83 M631 K4.6 M2.35 M561 K 8.14 M Pretax income -1.52 M3.85 M4.15 M-1.02 M4.55 M1.79 M 9.47 M Equity in earnings —————— — Taxes -9.1 M523 K3.05 M-22 K1.82 M704 K 5.56 M Non-controlling/minority interest 60.63 M1.05 M923 K5.54 M1.11 M463 K 8.04 M After tax other income/expense -553 K320 K46 K-402 K-401 K-524 K -1.28 M Net income before discontinued operations -53.06 M2.27 M172 K-6.54 M1.62 M622 K -4.13 M Discontinued operations 170.97 M-214 K-326 K19.42 M1.47 M-138 K 20.43 M Net income 117.91 M2.06 M-154 K12.88 M3.09 M484 K 16.3 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 156.9 M2.86 M-954 K17.1 M5.46 M484 K 22.09 M Basic earnings per share (Basic EPS) 4.990.09-0.010.530.140.02 0.68 Diluted earnings per share (Diluted EPS) 4.80.0800.50.140.02 0.66 Average basic shares outstanding 23.42 M23.55 M23.83 M24.35 M23.91 M23.68 M 95.77 M Diluted shares outstanding 23.42 M34.06 M24.08 M33.94 M34.19 M25.09 M 117.29 M EBITDA 2.73 M10.38 M11.8 M2.18 M17.71 M8.47 M 40.16 M EBIT -5.66 M2.7 M3.96 M-4.81 M11.5 M1.61 M 12.26 M Cost of revenue 5.03 M21.03 M22.19 M16.73 M17.7 M17.58 M 74.2 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 8.39 M7.68 M7.84 M6.99 M6.21 M6.87 M 27.9 M