SCHL

Value Q4, 24Q1, 25Q2, 25Q3, 25 TTM 총매출 508.3 M221.1 M546.1 M328.3 M 1.6 B Gross profit 301 M97.6 M320.5 M178 M 897.1 M Operating expenses 248.6 M195 M245.7 M86.8 M 776.1 M Selling/general/admin expenses 227.8 M177.2 M217.5 M192.8 M 815.3 M Research & development ———— — 영업 이익 53.5 M-92.2 M82.9 M-26.9 M 17.3 M Non-Operating Income, Total -500 K0-1.6 M— — Interest expense, net of interest capitalized 400 K——100 K — Non-Operating Income, excl. Interest Expenses -900 K00— — Unusual income/expense —0-1.6 M— — Pretax income 48.9 M-97 M75.9 M91.8 M 119.6 M Equity in earnings 1 M-100 K400 K100 K 1.4 M Taxes 33.5 M-25.9 M20 M29.3 M 56.9 M Non-controlling/minority interest 0——— — After tax other income/expense ———— — Net income before discontinued operations 15.4 M-71.1 M55.9 M62.5 M 62.7 M Discontinued operations ———— — Net income 15.4 M-71.1 M55.9 M62.5 M 62.7 M Dilution adjustment ———— — Preferred dividends ———— — Diluted net income available to common stockholders 15.4 M-71.1 M55.9 M62.5 M 62.7 M Basic earnings per share (Basic EPS) 0.54-2.832.212.61 2.53 Diluted earnings per share (Diluted EPS) 0.56-2.832.172.55 2.45 Average basic shares outstanding 27.6 M25.2 M25.4 M23.9 M 102.1 M Diluted shares outstanding 27.6 M25.2 M25.8 M24.5 M 103.1 M EBITDA 65.1 M-93.9 M83.5 M-18.7 M 36 M EBIT 53.5 M-96.7 M77.9 M-27.7 M 7 M Cost of revenue 207.3 M123.5 M225.6 M150.3 M 706.7 M Other cost of goods sold 3.5 M3.9 M2.1 M2.8 M 12.3 M Depreciation & amortization (cash flow) 11.6 M2.8 M5.6 M9 M 29 M