VRM

Value 202020212022202320242025 TTM 총매출 1.36 B3.18 B1.95 B893.2 M168.82 M157.55 M 157.55 M Gross profit 71.55 M202.1 M244.79 M161.95 M168.82 M157.55 M 157.55 M Operating expenses 4.64 M560.71 M829.96 M442.95 M65.24 M35 M 35 M Selling/general/admin expenses 245.55 M547.82 M566.39 M340.66 M30.2 M27.46 M 27.46 M Research & development —————— — 영업 이익 -178.6 M-358.62 M-571.76 M-270.23 M114.43 M132.93 M 132.93 M Non-Operating Income, Total 6.01 M10.41 M21.77 M-87.13 M-119.87 M-97.26 M -97.26 M Interest expense, net of interest capitalized 9.66 M21.95 M40.69 M45.45 M5.83 M2.8 M 2.8 M Non-Operating Income, excl. Interest Expenses -3.76 M-11.61 M24.26 M-24.29 M-125.69 M-100.06 M -100.06 M Unusual income/expense 114 K65 K-43.18 M-108.29 M—— — Pretax income -202.72 M-370.16 M-471.59 M-364.93 M-137.38 M-53.75 M -53.75 M Equity in earnings —————— — Taxes 84 K754 K-19.68 M615 K856 K294 K 294 K Non-controlling/minority interest —————— — After tax other income/expense -2.33 M-9.62 M7.51 M17.39 M4.59 M909 K 909 K Net income before discontinued operations -202.8 M-370.91 M-451.91 M-365.54 M-138.24 M-54.05 M -54.05 M Discontinued operations ————-26.88 M996 K 996 K Net income -202.8 M-370.91 M-451.91 M-365.54 M-165.12 M-53.05 M -53.05 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -202.8 M-370.91 M-451.91 M-365.54 M-165.12 M-53.05 M -53.05 M Basic earnings per share (Basic EPS) ——-262.4-209.7-91.07-10.24 -10.24 Diluted earnings per share (Diluted EPS) ——-262.4-209.7-91.07-10.24 -10.24 Average basic shares outstanding ——1.72 M1.74 M1.81 M5.18 M 20.72 M Diluted shares outstanding ——1.72 M1.74 M1.81 M5.18 M 20.72 M EBITDA 71.56 M-345.4 M-546.46 M-237.53 M132.67 M125.9 M 125.9 M EBIT 66.9 M-358.62 M-585.17 M-281 M103.58 M122.55 M 122.55 M Cost of revenue 1.29 B2.98 B1.7 B731.26 M—— — Other cost of goods sold 6.59 M9.47 M1.81 M-2.36 M—— — Depreciation & amortization (cash flow) 4.65 M13.21 M38.71 M43.48 M29.09 M3.35 M 3.35 M