Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 11.35 M14.6 M15.18 M16.14 M23.44 M 69.36 M Research & development ————— — 영업 이익 6.35 M-12.02 M-13.84 M-14.48 M-15.61 M -55.96 M Non-Operating Income, Total 1.33 M505 K658 K—— — Interest expense, net of interest capitalized -10.63 M353 K358 K2.25 M-15.1 M -12.14 M Non-Operating Income, excl. Interest Expenses 10.63 M-353 K-358 K—— — Unusual income/expense 1.33 M505 K658 K—1.33 M — Pretax income 6.07 M-13.75 M-16 M-16.61 M-15.78 M -62.14 M Equity in earnings ————— — Taxes 2.21 M-4.29 M-2.03 M-3.3 M-1.07 M -10.69 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 3.86 M-9.46 M-13.97 M-13.31 M-14.71 M -51.45 M Discontinued operations ————— — Net income 3.86 M-9.46 M-13.97 M-13.31 M-14.71 M -51.45 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 3.86 M12.14 M13.98 M13.36 M14.84 M 54.32 M Basic earnings per share (Basic EPS) 0.060.390.40.310.06 — Diluted earnings per share (Diluted EPS) 0.060.390.40.310.06 — Average basic shares outstanding 52.1 M54.05 M53.91 M56.33 M58.65 M 222.94 M Diluted shares outstanding 54.14 M63.29 M53.91 M56.33 M58.65 M 232.17 M EBITDA 23.06 M5.52 M3.19 M2.61 M-127.09 M -115.77 M EBIT 6.35 M-12.02 M-13.84 M-14.48 M-143.58 M -183.93 M Cost of revenue 136.08 M114.13 M134.18 M101.84 M103.23 M 453.39 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 16.7 M17.54 M17.04 M17.09 M16.48 M 68.16 M