PASG

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 355 K367 K363 K371 K366 K 1.47 M Gross profit 355 K367 K363 K371 K366 K 1.47 M Operating expenses 4.71 M8.72 M4.52 M4.35 M8.43 M 26.02 M Selling/general/admin expenses 4.71 M6.08 M4.52 M4.35 M4.92 M 19.88 M Research & development 9.56 M7.74 M5.81 M4.31 M5.42 M 23.28 M 영업 이익 -14.27 M-16.46 M-10.33 M-8.65 M-13.85 M -49.3 M Non-Operating Income, Total 2.25 M1.75 M1.55 M1.41 M1.36 M 6.07 M Interest expense, net of interest capitalized -365 K129 K000 129 K Non-Operating Income, excl. Interest Expenses 1.06 M571 K600 K500 K500 K 2.17 M Unusual income/expense 1.54 M1.05 M949 K906 K865 K 3.77 M Pretax income -11.66 M-14.83 M-8.79 M-7.25 M0 -30.87 M Equity in earnings ————— — Taxes ————4 M — Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations -12.72 M-15.4 M-9.38 M-7.75 M-12.98 M -45.52 M Discontinued operations ————— — Net income -12.72 M-15.4 M-9.38 M-7.75 M-12.98 M -45.52 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -12.72 M-15.4 M-9.38 M-7.75 M-12.98 M -45.52 M Basic earnings per share (Basic EPS) -4.16-5-2.96-2.44-3.95 -14.35 Diluted earnings per share (Diluted EPS) -4.16-5-2.96-2.44-3.95 -14.35 Average basic shares outstanding 3.02 M3.11 M3.17 M3.18 M3.17 M 12.63 M Diluted shares outstanding 3.02 M3.11 M3.17 M3.18 M3.17 M 12.63 M EBITDA -3.68 M-8.15 M-3.96 M-3.78 M-7.94 M -23.82 M EBIT -4.36 M-8.36 M-4.16 M-3.98 M-8.06 M -24.55 M Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 675 K201 K200 K200 K127 K 728 K