REAL

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 164 M160.03 M165.19 M173.57 M194.05 M 692.85 M Gross profit 122.06 M120.02 M122.68 M128.92 M145.2 M 516.82 M Operating expenses 127.22 M132.79 M132.56 M136.47 M138.93 M 540.76 M Selling/general/admin expenses 46.37 M49.96 M48.03 M51.62 M51.98 M 201.59 M Research & development ————— — 영업 이익 -5.15 M-12.77 M-9.88 M-7.55 M6.27 M -23.93 M Non-Operating Income, Total 1.67 M2.36 M1.11 M852 K1.24 M 5.56 M Interest expense, net of interest capitalized 5.92 M6.32 M7.04 M7.08 M7.26 M 27.7 M Non-Operating Income, excl. Interest Expenses -4.25 M-4.57 M-5.93 M-6.27 M-6.3 M -23.06 M Unusual income/expense 0608 K034 K284 K 926 K Pretax income -68.36 M62.49 M-11.28 M-54.03 M-38.63 M -41.44 M Equity in earnings ————— — Taxes 98 K95 K89 K24 K155 K 363 K Non-controlling/minority interest ————— — After tax other income/expense -463 K44 K-8 000-7 00010 K 39 K Net income before discontinued operations -68.45 M62.4 M-11.37 M-54.05 M-38.78 M -41.8 M Discontinued operations ————— — Net income -68.45 M62.4 M-11.37 M-54.05 M-38.78 M -41.8 M Dilution adjustment —-36.83 M——— — Preferred dividends —42.5 M——— — Diluted net income available to common stockholders -68.45 M-16.93 M-15.9 M-57.63 M8.62 M -81.84 M Basic earnings per share (Basic EPS) -0.620.56-0.1-0.47-0.35 -0.36 Diluted earnings per share (Diluted EPS) -0.57-0.14-0.13-0.490.06 -0.7 Average basic shares outstanding 107.88 M112.04 M114.04 M115.89 M114.87 M 456.85 M Diluted shares outstanding 107.88 M120.78 M119.48 M116.77 M116.51 M 473.55 M EBITDA 3.14 M-4.4 M-1.63 M659 K14.44 M 9.07 M EBIT -5.15 M-12.77 M-9.88 M-7.55 M6.27 M -23.93 M Cost of revenue 41.93 M40.01 M42.51 M44.65 M48.85 M 176.02 M Other cost of goods sold 141 K525 K1 M700 K-11 K 2.21 M Depreciation & amortization (cash flow) 8.29 M8.38 M8.26 M8.21 M8.16 M 33 M