PKOH

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 388.4 M405.4 M400.1 M398.6 M395 M 1.6 B Gross profit 64.5 M68.1 M68.2 M66.6 M68.3 M 271.2 M Operating expenses 49.4 M48.2 M46.8 M46.5 M55 M 196.5 M Selling/general/admin expenses 45.1 M48.2 M46.8 M46.5 M48.1 M 189.6 M Research & development ————— — 영업 이익 14.4 M18.9 M20.1 M17.3 M10 M 66.3 M Non-Operating Income, Total 1.4 M1.8 M1.8 M1.7 M1.7 M 7 M Interest expense, net of interest capitalized 11.4 M11 M11.2 M12.5 M12.8 M 47.5 M Non-Operating Income, excl. Interest Expenses -10 M-9.2 M-9.4 M-10.8 M-11.1 M -40.5 M Unusual income/expense ————— — Pretax income 4.4 M9.7 M10.7 M4.5 M-1.1 M 23.8 M Equity in earnings ————— — Taxes -400 K1.9 M1.8 M-400 K-500 K 2.8 M Non-controlling/minority interest -800 K-700 K-400 K-600 K-2.1 M -3.8 M After tax other income/expense ————— — Net income before discontinued operations 5.6 M8.5 M9.3 M5.5 M1.5 M 24.8 M Discontinued operations -5.1 M-200 K-100 K-200 K-500 K -1 M Net income 500 K8.3 M9.2 M5.3 M1 M 23.8 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 500 K8.3 M9.2 M5.3 M1 M 23.8 M Basic earnings per share (Basic EPS) -0.010.620.670.390.05 1.73 Diluted earnings per share (Diluted EPS) -00.60.660.380.06 1.7 Average basic shares outstanding 12.9 M13.6 M13.7 M13.9 M13.77 M 54.97 M Diluted shares outstanding 13.24 M13.9 M14 M14 M13.97 M 55.87 M EBITDA 23.5 M28.2 M29.6 M28.4 M21.5 M 107.7 M EBIT 15.1 M19.9 M21.4 M20.1 M13.3 M 74.7 M Cost of revenue 323.9 M337.3 M331.9 M332 M326.7 M 1.33 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 8.4 M8.3 M8.2 M8.3 M8.2 M 33 M