PLAB

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM 총매출 222.63 M212.14 M210.99 M210.39 M215.77 M225.07 M 862.22 M Gross profit 82.3 M75.53 M77.91 M70.86 M75.53 M78.7 M 303 M Operating expenses 26.29 M23.36 M22.19 M22.69 M23.19 M23.9 M 91.97 M Selling/general/admin expenses 21.01 M19.1 M18.1 M18.42 M20 M21.31 M 77.83 M Research & development 5.28 M4.26 M4.09 M4.27 M3.19 M2.59 M 14.13 M 영업 이익 55.83 M52.18 M55.72 M48.16 M52.11 M54.86 M 210.84 M Non-Operating Income, Total -959 K25.03 M-25.78 M-9.43 M23.86 M19.67 M 8.32 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses -7.76 M18.44 M-31.11 M-14.26 M18.62 M12.87 M -13.89 M Unusual income/expense 6.8 M6.58 M5.33 M4.83 M5.24 M6.81 M 22.21 M Pretax income 54.79 M77.16 M29.93 M38.73 M75.96 M74.53 M 219.16 M Equity in earnings —————— — Taxes 14.57 M18.9 M5.71 M9.59 M-2.66 M14.36 M 27 M Non-controlling/minority interest 6.36 M15.41 M15.36 M6.25 M16.82 M17.24 M 55.66 M After tax other income/expense —————— — Net income before discontinued operations 33.87 M42.85 M8.86 M22.89 M61.8 M42.94 M 136.49 M Discontinued operations —————— — Net income 33.87 M42.85 M8.86 M22.89 M61.8 M42.94 M 136.49 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 33.87 M42.85 M8.86 M22.89 M61.8 M42.94 M 136.49 M Basic earnings per share (Basic EPS) 0.540.690.150.41.050.74 2.34 Diluted earnings per share (Diluted EPS) 0.540.680.150.391.060.74 2.34 Average basic shares outstanding 61.73 M62.09 M60.79 M57.94 M59.61 M57.79 M 236.13 M Diluted shares outstanding 62.39 M62.66 M60.97 M58.07 M59.92 M58.39 M 237.35 M EBITDA 76.83 M72.97 M75.31 M67.01 M70.37 M74.61 M 287.3 M EBIT 56.01 M52.18 M55.72 M48.16 M52.35 M54.8 M 211.03 M Cost of revenue 140.33 M136.6 M133.09 M139.54 M140.24 M146.36 M 559.23 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 20.82 M20.79 M19.59 M18.85 M18.02 M19.8 M 76.27 M