Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Selling/general/admin expenses 58.03 M60.54 M59.31 M59.72 M58.6 M53.09 M47.99 M 219.41 M Research & development 19.94 M19.81 M19.91 M20.22 M19.86 M18.69 M18.98 M 77.75 M 영업 이익 8.79 M17.36 M18.49 M9.84 M12.45 M19.58 M25.69 M 67.56 M Non-Operating Income, Total -26.37 M-5.03 M-1.97 M866 K-3.09 M-11.72 M27.26 M 13.31 M Interest expense, net of interest capitalized ——————— — Non-Operating Income, excl. Interest Expenses -5.4 M-4.4 M-2.18 M-573 K-153 K-47 K-721 K -1.49 M Unusual income/expense -20.97 M-636 K209 K1.44 M-2.94 M-11.68 M27.98 M 14.81 M Pretax income -17.58 M12.32 M16.51 M10.71 M9.35 M7.86 M52.95 M 80.87 M Equity in earnings ——————— — Taxes 6.21 M6.36 M7.64 M7.26 M-1.2 M1.8 M14.41 M 22.28 M Non-controlling/minority interest 755 K747 K789 K789 K1.12 M785 K1.09 M 3.78 M After tax other income/expense ——————— — Net income before discontinued operations -24.55 M5.22 M8.08 M2.66 M9.43 M5.27 M37.45 M 54.81 M Discontinued operations 00000—— — Net income -24.55 M5.22 M8.08 M2.66 M9.43 M5.27 M37.45 M 54.81 M Dilution adjustment ——-482 K0-781 K-231 K-3.59 M -4.61 M Preferred dividends ——2.6 M3.03 M3.03 M3.03 M3.03 M 12.13 M Diluted net income available to common stockholders -24.55 M5.22 M5 M-372 K5.62 M2.01 M30.82 M 38.08 M Basic earnings per share (Basic EPS) -0.470.10.09-0.010.110.040.59 0.73 Diluted earnings per share (Diluted EPS) -0.460.10.09-0.010.10.040.58 0.71 Average basic shares outstanding 53.07 M53.48 M53.45 M53.13 M52.55 M52.9 M52.28 M 210.87 M Diluted shares outstanding 53.07 M54.31 M54.38 M53.74 M54.37 M54.99 M53.19 M 216.29 M EBITDA 24.17 M32.32 M32.52 M23.86 M25.65 M32.4 M38.44 M 120.35 M EBIT 8.79 M17.36 M18.49 M9.84 M12.45 M19.58 M25.69 M 67.56 M Cost of revenue 224.06 M243.29 M260.87 M229.17 M241.19 M246.96 M249.3 M 966.62 M Other cost of goods sold ——————— — Depreciation & amortization (cash flow) 15.38 M14.96 M14.04 M14.01 M13.21 M12.82 M12.75 M 52.79 M