VSEC

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 521.28 M256.05 M272.14 M282.91 M301.18 M 1.11 B Gross profit 521.28 M256.05 M272.14 M282.91 M301.18 M 1.11 B Operating expenses 483.56 M233.86 M258.14 M273.49 M270.57 M 1.04 B Selling/general/admin expenses 5.33 M2.31 M8.52 M667 K1.85 M 13.34 M Research & development ————— — 영업 이익 43.1 M24.5 M22.51 M10.09 M32.49 M 89.59 M Non-Operating Income, Total ————— — Interest expense, net of interest capitalized 6.94 M7.94 M6.45 M4.34 M1.83 M 20.56 M Non-Operating Income, excl. Interest Expenses ————— — Unusual income/expense ————— — Pretax income 36.17 M16.57 M16.07 M5.75 M30.66 M 69.04 M Equity in earnings ————— — Taxes 8.66 M2.6 M2.43 M2.16 M8.36 M 15.55 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 27.5 M13.97 M13.64 M3.59 M22.3 M 53.49 M Discontinued operations -14.44 M-22.94 M-10.44 M321 K-8.73 M -41.79 M Net income 13.06 M-8.97 M3.2 M3.91 M13.57 M 11.7 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 13.06 M-8.97 M3.2 M3.91 M13.57 M 11.7 M Basic earnings per share (Basic EPS) 0.81-0.430.150.190.64 0.55 Diluted earnings per share (Diluted EPS) 0.79-0.440.160.190.64 0.55 Average basic shares outstanding 17.88 M20.62 M20.67 M20.68 M21.14 M 83.11 M Diluted shares outstanding 17.98 M20.74 M20.73 M20.76 M21.24 M 83.47 M EBITDA 46.07 M32.09 M23.63 M19.61 M40.8 M 116.13 M EBIT 37.72 M22.18 M14 M9.42 M30.61 M 76.21 M Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 8.35 M9.9 M9.63 M10.19 M10.19 M 39.92 M