VICR

Value 202020212022202320242025 TTM 총매출 296.58 M359.36 M400.39 M413.28 M370.53 M452.7 M 452.7 M Gross profit 131.45 M178.2 M180.56 M204.93 M184 M259.43 M 259.43 M Operating expenses 114.08 M122.6 M153.36 M153.57 M185.31 M177.6 M 177.6 M Selling/general/admin expenses 63.16 M69.48 M86.26 M85.71 M96.89 M99.03 M 99.03 M Research & development 50.92 M53.11 M60.59 M67.86 M68.92 M78.57 M 78.57 M 영업 이익 17.37 M55.6 M27.2 M51.36 M-1.31 M81.83 M 81.83 M Non-Operating Income, Total 1.09 M1.2 M1.49 M8.89 M11.8 M12.74 M 12.74 M Interest expense, net of interest capitalized ——1.06 M00— — Non-Operating Income, excl. Interest Expenses 4 0004 000-1.05 M000 0 Unusual income/expense 1.09 M1.2 M1.48 M8.89 M11.8 M12.74 M 12.74 M Pretax income 18.46 M56.8 M28.69 M60.24 M10.49 M94.57 M 94.57 M Equity in earnings —————— — Taxes 539 K176 K3.26 M6.64 M4.35 M-24.02 M -24.02 M Non-controlling/minority interest 12 K4 000-20 K5 00010 K40 K 40 K After tax other income/expense —————— — Net income before discontinued operations 17.91 M56.63 M25.45 M53.59 M6.13 M118.56 M 118.56 M Discontinued operations —————— — Net income 17.91 M56.63 M25.45 M53.59 M6.13 M118.56 M 118.56 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 17.91 M56.63 M25.45 M53.59 M6.13 M118.56 M 118.56 M Basic earnings per share (Basic EPS) 0.421.30.581.210.142.63 2.63 Diluted earnings per share (Diluted EPS) 0.411.260.571.190.142.61 2.61 Average basic shares outstanding 42.19 M43.65 M44.01 M44.32 M44.91 M45.04 M 180 M Diluted shares outstanding 43.87 M44.97 M44.89 M45 M45.17 M45.45 M 180.95 M EBITDA 28.42 M67.31 M42.29 M76.81 M28.78 M102.61 M 102.61 M EBIT 17.37 M55.6 M28.51 M59.58 M10.16 M81.83 M 81.83 M Cost of revenue 165.13 M181.16 M218.52 M200.13 M175.06 M193.27 M 193.27 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 11.06 M11.71 M13.78 M17.24 M18.63 M20.79 M 20.79 M