AIR

Value Q4, 24Q1, 25Q2, 25Q3, 25 TTM 총매출 754.5 M739.6 M795.3 M845.1 M 3.13 B Gross profit 150.2 M133.7 M156.9 M154.7 M 595.5 M Operating expenses 96.8 M105.3 M129.6 M80.5 M 412.2 M Selling/general/admin expenses 77.4 M71.2 M88.7 M89.8 M 327.1 M Research & development ———— — 영업 이익 53.4 M28.4 M27.3 M74.2 M 183.3 M Non-Operating Income, Total 500 K200 K300 K35.4 M 36.4 M Interest expense, net of interest capitalized 18.8 M18.8 M19.1 M17.5 M 74.2 M Non-Operating Income, excl. Interest Expenses -18.4 M-18.5 M-18.6 M18.6 M -36.9 M Unusual income/expense 100 K-100 K-200 K-700 K -900 K Pretax income 47.6 M47 M48.1 M93.1 M 235.8 M Equity in earnings 700 K3 M-100 K1.4 M 5 M Taxes 13.6 M12.6 M13.5 M25.1 M 64.8 M Non-controlling/minority interest ———— — After tax other income/expense ———— — Net income before discontinued operations 34 M34.4 M34.6 M68 M 171 M Discontinued operations 0——— — Net income 34 M34.4 M34.6 M68 M 171 M Dilution adjustment ———— — Preferred dividends ———— — Diluted net income available to common stockholders 34 M34.4 M34.6 M68 M 171 M Basic earnings per share (Basic EPS) 0.970.960.911.72 4.56 Diluted earnings per share (Diluted EPS) 0.970.950.91.71 4.53 Average basic shares outstanding 35.6 M35.7 M37.8 M39.3 M 148.4 M Diluted shares outstanding 35.8 M35.9 M38.1 M39.5 M 149.3 M EBITDA 67.1 M42.2 M44.4 M94.4 M 248.1 M EBIT 53.4 M28.4 M27.3 M74.2 M 183.3 M Cost of revenue 604.3 M605.9 M638.4 M690.4 M 2.54 B Other cost of goods sold ———4.9 M — Depreciation & amortization (cash flow) 13.7 M13.8 M17.1 M20.2 M 64.8 M