PEP

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 17.92 B17.92 B22.73 B23.94 B— — Gross profit 9.99 B9.99 B12.42 B12.82 B— — Operating expenses 7.97 B8.08 B11.46 B10.03 B83 M 29.65 B Selling/general/admin expenses 7.41 B7.41 B8.77 B9.12 B— — Research & development ————— — 영업 이익 2.58 B2.58 B1.79 B3.57 B-83 M 7.86 B Non-Operating Income, Total 23 M23 M42 M26 M— — Interest expense, net of interest capitalized 264 M264 M260 M264 M— — Non-Operating Income, excl. Interest Expenses -241 M-241 M-218 M-238 M— — Unusual income/expense ————— — Pretax income 2.34 B2.34 B1.57 B3.33 B10.24 B 17.49 B Equity in earnings ————— — Taxes 499 M499 M292 M713 M2.51 B 4.01 B Non-controlling/minority interest 9 M9 M16 M15 M— — After tax other income/expense ————— — Net income before discontinued operations 1.83 B1.83 B1.26 B2.6 B7.73 B 13.43 B Discontinued operations ————— — Net income 1.83 B1.83 B1.26 B2.6 B7.73 B 13.43 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 1.83 B1.83 B1.26 B2.6 B7.73 B 13.43 B Basic earnings per share (Basic EPS) 1.341.340.921.9— — Diluted earnings per share (Diluted EPS) 1.331.330.921.95.63 9.78 Average basic shares outstanding 1.37 B1.37 B1.37 B1.37 B1.37 B 5.48 B Diluted shares outstanding 1.38 B1.38 B1.37 B1.37 B1.37 B 5.49 B EBITDA 2.83 B2.6 B982 M3.62 B— — EBIT 2.02 B1.91 B962 M2.8 B— — Cost of revenue 7.93 B7.93 B10.3 B11.11 B— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 807 M684 M20 M824 M83 M 1.61 B