Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 7.34 M7.62 M7.45 M8.16 M9.19 M 32.42 M Research & development ————— — 영업 이익 21.94 M36.67 M39.88 M38.24 M27.6 M 142.39 M Non-Operating Income, Total 819 K569 K699 K725 K-1.01 M 983 K Interest expense, net of interest capitalized 27.29 M22.88 M23.14 M23.98 M23.74 M 93.73 M Non-Operating Income, excl. Interest Expenses -26.47 M-22.31 M-22.44 M-23.26 M-24.75 M -92.75 M Unusual income/expense ————— — Pretax income 5.82 M18.25 M20.42 M18.84 M14.72 M 72.23 M Equity in earnings ————— — Taxes -272 K3.24 M3.46 M3.6 M2.74 M 13.05 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 6.09 M15.01 M16.96 M15.25 M11.98 M 59.19 M Discontinued operations ————— — Net income 6.09 M15.01 M16.96 M15.25 M11.98 M 59.19 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 6.09 M15.01 M16.96 M15.25 M11.98 M 59.19 M Basic earnings per share (Basic EPS) 0.471.51.71.531.19 5.92 Diluted earnings per share (Diluted EPS) 0.471.491.681.511.2 5.88 Average basic shares outstanding 8.53 M9.99 M9.99 M9.99 M9.99 M 39.98 M Diluted shares outstanding 8.59 M10.04 M10.08 M10.09 M10.07 M 40.29 M EBITDA -4.32 M14.46 M17.2 M15.04 M9.82 M 56.52 M EBIT -5.35 M13.79 M16.75 M14.26 M3.86 M 48.66 M Cost of revenue 3.37 M200 K-239 K-838 K975 K 98 K Other cost of goods sold ————— — Depreciation & amortization (cash flow) 1.03 M673 K451 K778 K5.96 M 7.86 M