VLYPO

Value 202020212022202320242025 TTM 총매출 911.4 M1.21 B1.48 B367.61 M-184.41 M417.16 M 417.16 M Gross profit 1.05 B1.3 B1.76 B1.79 B1.23 B1.74 B 1.89 B Operating expenses 191.74 M193.81 M186.26 M191.84 M258.31 M282.02 M 260.46 M Selling/general/admin expenses 164.84 M172.51 M148.95 M158.87 M226.94 M251.44 M 207.04 M Research & development —————— — 영업 이익 860.55 M1.11 B1.57 B1.6 B971.69 M1.46 B 1.63 B Non-Operating Income, Total 22.16 M19.27 M8.04 M11.84 M16.94 M20.05 M 20.05 M Interest expense, net of interest capitalized 264.81 M124.33 M321.04 M1.47 B1.73 B1.47 B 1.47 B Non-Operating Income, excl. Interest Expenses -242.66 M-105.06 M-313 M-1.46 B-1.71 B-1.45 B -1.45 B Unusual income/expense —————— — Pretax income 530.07 M640.74 M780.67 M678.33 M438.52 M743.87 M 743.87 M Equity in earnings —————— — Taxes 139.46 M166.9 M211.82 M179.82 M58.25 M145.89 M 145.89 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 390.61 M473.84 M568.85 M498.51 M380.27 M597.98 M 597.98 M Discontinued operations —————— — Net income 390.61 M473.84 M568.85 M498.51 M380.27 M597.98 M 597.98 M Dilution adjustment 000000 0 Preferred dividends 12.69 M12.69 M13.15 M16.14 M21.37 M28.98 M 28.98 M Diluted net income available to common stockholders 377.92 M461.15 M555.71 M482.38 M358.9 M569 M 569 M Basic earnings per share (Basic EPS) 0.941.131.140.950.71.02 1.02 Diluted earnings per share (Diluted EPS) 0.931.121.140.950.691.01 1.01 Average basic shares outstanding 403.75 M407.45 M485.43 M507.53 M515.76 M559.64 M 2.24 B Diluted shares outstanding 405.05 M410.02 M487.82 M509.25 M517.99 M563.83 M 2.25 B EBITDA 626.34 M1.02 B1.29 B168.41 M-713.4 M31.77 M 210.11 M EBIT 595.74 M986.64 M1.25 B125.01 M-757.1 M-6.33 M 156.69 M Cost of revenue 123.92 M27.51 M48.24 M50.76 M314.38 M141.47 M — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 30.6 M28.8 M41.2 M43.4 M43.7 M38.1 M 53.42 M