PLUS

Value Q4, 24Q1, 25Q2, 25Q3, 25 TTM 총매출 546.54 M637.32 M608.83 M614.77 M 2.41 B Gross profit 189.87 M148.22 M162.12 M158.65 M 658.86 M Operating expenses 123.38 M112.02 M113.29 M115.19 M 463.87 M Selling/general/admin expenses 113.67 M104.95 M106.48 M108.69 M 433.8 M Research & development ———— — 영업 이익 66.49 M36.2 M48.84 M43.47 M 194.99 M Non-Operating Income, Total 1.95 M612 K5.16 M2.12 M 9.85 M Interest expense, net of interest capitalized 572 K——— — Non-Operating Income, excl. Interest Expenses 1.38 M612 K5.16 M2.12 M 9.28 M Unusual income/expense ———— — Pretax income 68.44 M36.81 M54 M45.59 M 204.84 M Equity in earnings ———— — Taxes 19.02 M9.68 M15.84 M12.19 M 56.73 M Non-controlling/minority interest ———— — After tax other income/expense ———— — Net income before discontinued operations 25.2 M27.13 M38.16 M33.4 M 123.88 M Discontinued operations —10.57 M-3.31 M1.65 M — Net income 25.2 M37.7 M34.85 M35.05 M 132.8 M Dilution adjustment ———— — Preferred dividends ———— — Diluted net income available to common stockholders 25.2 M37.7 M34.85 M35.05 M 132.8 M Basic earnings per share (Basic EPS) 0.951.431.321.34 5.04 Diluted earnings per share (Diluted EPS) 0.951.431.321.33 5.03 Average basic shares outstanding 26.5 M26.27 M26.36 M26.17 M 105.31 M Diluted shares outstanding 26.67 M26.38 M26.41 M26.29 M 105.74 M EBITDA 75.24 M155.63 M169.24 M165.32 M 565.43 M EBIT 64.99 M148.22 M162.12 M158.65 M 533.98 M Cost of revenue 358.18 M489.69 M446.3 M456.52 M 1.75 B Other cost of goods sold 8.26 M——— — Depreciation & amortization (cash flow) 10.25 M7.41 M7.11 M6.67 M 31.44 M