INSE

Value 202020212022202320242025 TTM 총매출 199.8 M208.9 M285.4 M323 M297.1 M304.1 M 304.1 M Gross profit 169.7 M174.6 M236.1 M247.9 M286.4 M298.6 M 304.1 M Operating expenses 66.1 M148.3 M163.6 M161.8 M194 M6.9 M 181.1 M Selling/general/admin expenses 89.6 M97.2 M115.6 M104.3 M130.8 M128.1 M 128.1 M Research & development 3.9 M3.1 M16.1 M20.3 M22.7 M19.4 M — 영업 이익 6.4 M-600 K48.9 M39.9 M30.7 M30.5 M 30.5 M Non-Operating Income, Total -35.2 M-37.7 M-23.4 M-27.3 M-28.9 M-36.4 M -36.4 M Interest expense, net of interest capitalized 30.6 M44.3 M25.4 M27.7 M29.4 M37.3 M 37.3 M Non-Operating Income, excl. Interest Expenses -61.1 M-87.7 M-49.9 M-55.4 M-58.8 M-74.6 M -74.6 M Unusual income/expense -4.7 M5.7 M1.1 M400 K500 K900 K 900 K Pretax income -28.8 M-38.3 M25.5 M12.6 M1.8 M-5.9 M -5.9 M Equity in earnings -500 K00——— — Taxes 400 K-1.6 M3.2 M5 M-63 M11.1 M 11.1 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -29.2 M-36.7 M22.3 M7.6 M64.8 M-17 M -17 M Discontinued operations —————— — Net income -29.2 M-36.7 M22.3 M7.6 M64.8 M-17 M -17 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -29.2 M-36.7 M22.3 M7.6 M64.8 M-17 M -17 M Basic earnings per share (Basic EPS) ——0.840.272.27-0.58 -0.58 Diluted earnings per share (Diluted EPS) -1.3-1.60.770.262.22-0.58 -0.58 Average basic shares outstanding ——26.45 M28.07 M28.52 M29.06 M 116.21 M Diluted shares outstanding 22.4 M22.9 M29.04 M29.21 M29.2 M29.06 M 116.21 M EBITDA 133.5 M52.2 M94.1 M107.8 M116.5 M319.7 M 151 M EBIT 103.6 M26.3 M72.5 M86.1 M92.4 M291.7 M 123 M Cost of revenue 30.1 M34.3 M49.3 M75.1 M10.7 M5.5 M — Other cost of goods sold ———8.9 M10.7 M5.5 M — Depreciation & amortization (cash flow) 29.9 M25.9 M21.6 M21.7 M24.1 M28 M 28 M