Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 67.59 M110.7 M179.77 M118.73 M164.27 M 573.48 M Research & development 500 K50.5 M300.5 M50.5 M50.5 M 452 M 영업 이익 361.51 M534.18 M209.8 M427.16 M388.38 M 1.56 B Non-Operating Income, Total -27.16 M-100.75 M-119.16 M17.05 M-32.47 M -235.33 M Interest expense, net of interest capitalized 65.76 M65.26 M68.67 M79.56 M94.17 M 307.66 M Non-Operating Income, excl. Interest Expenses -90.73 M-162.95 M-186.29 M-60.93 M-118.47 M -528.64 M Unusual income/expense -2.19 M-3.06 M-1.54 M-1.57 M-8.17 M -14.35 M Pretax income 334.35 M433.43 M90.64 M444.21 M355.91 M 1.32 B Equity in earnings 31.65 M6.44 M2.69 M15.95 M4 M 29.09 M Taxes 00000 0 Non-controlling/minority interest 126.14 M195.08 M60.46 M155.99 M141.71 M 553.25 M After tax other income/expense -2.91 M-1.1 M-1.55 M-2.16 M-8.49 M -13.31 M Net income before discontinued operations 208.21 M238.35 M30.18 M288.22 M214.21 M 770.95 M Discontinued operations ————— — Net income 208.21 M238.35 M30.18 M288.22 M214.21 M 770.95 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 275.26 M315.11 M39.87 M372.39 M278.15 M 1.01 B Basic earnings per share (Basic EPS) 0.460.550.070.670.5 1.79 Diluted earnings per share (Diluted EPS) 0.460.550.070.670.49 1.78 Average basic shares outstanding 448.19 M435.48 M423.51 M431.89 M429.8 M 1.72 B Diluted shares outstanding 594.11 M578.1 M562.3 M559.61 M564.46 M 2.26 B EBITDA 366.82 M539.46 M215.1 M433.29 M394.1 M 1.58 B EBIT 361.51 M534.18 M209.8 M427.16 M388.38 M 1.56 B Cost of revenue 328.4 M-113.63 M-196.03 M8.15 M31.84 M -269.68 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 5.31 M5.28 M5.3 M6.14 M5.72 M 22.44 M