MCBS

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 12.63 M13.91 M15.91 M16.3 M19.45 M 65.57 M Gross profit 34.92 M35.86 M37.57 M39.09 M43.77 M 156.29 M Operating expenses 4.46 M3.92 M4.2 M5.08 M1.93 M 15.13 M Selling/general/admin expenses 1.33 M941 K1.08 M1.49 M1.59 M 5.1 M Research & development ————— — 영업 이익 27.31 M28.56 M29.67 M30.25 M38.8 M 127.28 M Non-Operating Income, Total 2.69 M2.13 M2.97 M2.88 M2.79 M 10.77 M Interest expense, net of interest capitalized 22.55 M21.96 M21.87 M22.21 M24.33 M 90.38 M Non-Operating Income, excl. Interest Expenses -19.86 M-19.84 M-18.9 M-19.33 M-21.54 M -79.61 M Unusual income/expense ————— — Pretax income 20.85 M22.08 M23.67 M23.84 M23.11 M 92.69 M Equity in earnings ————— — Taxes 4.62 M5.78 M6.84 M6.57 M4.97 M 24.16 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 16.23 M16.3 M16.83 M17.27 M18.14 M 68.53 M Discontinued operations ————— — Net income 16.23 M16.3 M16.83 M17.27 M18.14 M 68.53 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 16.23 M16.3 M16.83 M17.27 M18.14 M 68.53 M Basic earnings per share (Basic EPS) 0.640.640.660.680.68 2.66 Diluted earnings per share (Diluted EPS) 0.640.630.650.670.69 2.64 Average basic shares outstanding 25.28 M25.4 M25.45 M25.54 M25.73 M 102.12 M Diluted shares outstanding 25.58 M25.71 M25.72 M25.81 M26.01 M 103.24 M EBITDA ————17.62 M — EBIT 7.91 M9.97 M11.5 M11.8 M17.51 M 50.78 M Cost of revenue 254 K17 K216 K-581 K12 K -336 K Other cost of goods sold ————— — Depreciation & amortization (cash flow) ————106 K —