Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 79.51 M79.06 M87.79 M92.14 M84.3 M81.35 M 345.57 M Research & development —————— — 영업 이익 4.49 M-1.97 M16.27 M30.38 M-130.13 M-5.17 M -88.65 M Non-Operating Income, Total -17.28 M-16.9 M-16.79 M-16.16 M-16.23 M-15.92 M -65.1 M Interest expense, net of interest capitalized 9.7 M8.99 M9.1 M9.04 M9.05 M8.64 M 35.83 M Non-Operating Income, excl. Interest Expenses -27.86 M-25 M-25.7 M-25.42 M-24.71 M-24.43 M -100.26 M Unusual income/expense 875 K-887 K-190 K224 K-576 K-125 K -667 K Pretax income -12.79 M-18.87 M-523 K14.22 M-146.36 M-21.09 M -153.75 M Equity in earnings —————— — Taxes -2.38 M-5.26 M-148 K3.51 M-33.4 M-13.38 M -43.42 M Non-controlling/minority interest 00000— — After tax other income/expense —————— — Net income before discontinued operations -9.25 M-11.97 M-368 K10.71 M-112.96 M-7.71 M -110.32 M Discontinued operations —————— — Net income -9.25 M-11.97 M-368 K10.71 M-112.96 M-7.71 M -110.32 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -9.25 M-11.97 M-368 K10.71 M-112.96 M-7.71 M -110.32 M Basic earnings per share (Basic EPS) -0.63-0.810.010.7-7.12-0.47 -6.88 Diluted earnings per share (Diluted EPS) -0.63-0.810.010.7-7.12-0.47 -6.88 Average basic shares outstanding 14.59 M14.83 M15.39 M15.7 M15.87 M16.53 M 63.5 M Diluted shares outstanding 14.59 M14.83 M15.39 M15.7 M15.87 M16.53 M 63.5 M EBITDA 11.25 M4.68 M22.87 M36.95 M-126.39 M968 K -65.61 M EBIT 5.32 M-1.35 M16.7 M30.65 M-132.33 M-4.02 M -89 M Cost of revenue 287.2 M291.76 M373.11 M424.2 M356.24 M291.17 M 1.44 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 5.93 M6.04 M6.17 M6.3 M5.93 M4.99 M 23.39 M