AA

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 3.49 B3.37 B3.02 B3 B3.45 B 12.83 B Gross profit 772 M931 M366 M300 M576 M 2.17 B Operating expenses 159 M86 M93 M-698 M248 M -271 M Selling/general/admin expenses 80 M71 M82 M78 M68 M 299 M Research & development 17 M12 M12 M11 M-11 M 24 M 영업 이익 613 M845 M273 M998 M328 M 2.44 B Non-Operating Income, Total -42 M26 M112 M1.03 B-115 M 1.06 B Interest expense, net of interest capitalized 45 M53 M56 M33 M16 M 158 M Non-Operating Income, excl. Interest Expenses -100 M-44 M23 M986 M-145 M 820 M Unusual income/expense 13 M17 M33 M15 M14 M 79 M Pretax income 338 M668 M161 M167 M68 M 1.06 B Equity in earnings 4 M9 M-5 M-5 M-9 M -10 M Taxes 136 M120 M10 M-51 M-134 M -55 M Non-controlling/minority interest 00-13 M-14 M-11 M -38 M After tax other income/expense -1 M-35 M-14 M-16 M-14 M -79 M Net income before discontinued operations 202 M548 M164 M232 M213 M 1.16 B Discontinued operations ————— — Net income 202 M548 M164 M232 M213 M 1.16 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 200 M539 M163 M229 M211 M 1.14 B Basic earnings per share (Basic EPS) 1.172.080.630.880.81 4.4 Diluted earnings per share (Diluted EPS) 1.182.070.620.880.8 4.37 Average basic shares outstanding 212 M259 M259 M259 M259 M 1.04 B Diluted shares outstanding 214 M260 M260 M261 M261 M 1.04 B EBITDA 772 M993 M426 M1.16 B490 M 3.07 B EBIT 613 M845 M273 M998 M328 M 2.44 B Cost of revenue 2.71 B2.44 B2.65 B2.69 B2.87 B 10.66 B Other cost of goods sold 2.71 B2.44 B2.65 B2.69 B2.87 B 10.66 B Depreciation & amortization (cash flow) 159 M148 M153 M160 M162 M 623 M