Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 6.19 M10.34 M9.43 M19.12 M31.35 M 70.24 M Research & development ————— — 영업 이익 -160.74 M31.79 M25.86 M79.33 M472.09 M 609.07 M Non-Operating Income, Total 1.11 M-1.31 M2.77 M92.64 M58.2 M 152.3 M Interest expense, net of interest capitalized 79.53 M52.54 M49.17 M59.22 M65.11 M 226.05 M Non-Operating Income, excl. Interest Expenses -78.41 M-53.85 M-46.4 M33.42 M-6.91 M -73.74 M Unusual income/expense ————— — Pretax income -157.43 M-4.75 M-4.78 M45.1 M283.98 M 319.55 M Equity in earnings ————— — Taxes 13.12 M-286 K-369 K-10.06 M64.53 M 53.81 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations -170.55 M-4.46 M-4.41 M55.16 M219.46 M 265.74 M Discontinued operations ————— — Net income -170.55 M-4.46 M-4.41 M55.16 M219.46 M 265.74 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -170.55 M-4.46 M-4.41 M55.16 M219.46 M 265.74 M Basic earnings per share (Basic EPS) 0.25-0.24-0.230.250.56 1.27 Diluted earnings per share (Diluted EPS) 0.25-0.24-0.230.250.56 1.27 Average basic shares outstanding 18.86 M18.92 M18.92 M203.01 M207.51 M 454.77 M Diluted shares outstanding 18.86 M18.92 M18.92 M203.08 M207.62 M 454.95 M EBITDA -254.26 M-21.61 M-23.2 M31.07 M417.37 M 403.63 M EBIT -241.59 M-22.74 M-25.52 M16.07 M399.81 M 367.62 M Cost of revenue 1.33 M2.35 M7.46 M46.06 M-22.16 M 33.71 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) -12.67 M1.13 M2.32 M15.01 M17.56 M 36.01 M