CNC

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 40.8 B46.62 B48.74 B49.69 B49.73 B 194.78 B Gross profit 3.8 B5.29 B3.02 B3.35 B2.56 B 14.21 B Operating expenses 297 M324 M370 M7.06 B830 M 8.58 B Selling/general/admin expenses 3.23 B3.35 B3.04 B3.15 B3.37 B 12.9 B Research & development ————— — 영업 이익 175 M1.53 B-458 M-6.95 B-1.75 B -7.62 B Non-Operating Income, Total 516 M594 M572 M730 M571 M 2.47 B Interest expense, net of interest capitalized 172 M170 M170 M170 M168 M 678 M Non-Operating Income, excl. Interest Expenses 172 M212 M201 M280 M201 M 894 M Unusual income/expense 172 M212 M201 M280 M202 M 895 M Pretax income 347 M1.75 B-257 M-6.67 B-1.54 B -6.73 B Equity in earnings ————— — Taxes 67 M432 M2 M-42 M-443 M -51 M Non-controlling/minority interest -3 M3 M-6 M-1 M1 M -3 M After tax other income/expense -18 M-5 M-11 M—— — Net income before discontinued operations 283 M1.31 B-253 M-6.63 B-1.1 B -6.67 B Discontinued operations ————— — Net income 283 M1.31 B-253 M-6.63 B-1.1 B -6.67 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 283 M1.31 B-253 M-6.63 B-1.1 B -6.67 B Basic earnings per share (Basic EPS) 0.632.64-0.51-13.5-2.16 -13.53 Diluted earnings per share (Diluted EPS) 0.632.63-0.51-13.5-2.15 -13.53 Average basic shares outstanding 521.79 M496.21 M493.55 M491.14 M493.12 M 1.97 B Diluted shares outstanding 523.74 M498.18 M493.55 M491.14 M493.12 M 1.98 B EBITDA 1.01 B1.85 B-144 M-6.64 B-900 M -5.83 B EBIT 175 M1.53 B-458 M-6.95 B-1.75 B -7.62 B Cost of revenue 32.5 B37.2 B39.45 B41.55 B42.17 B 160.37 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 833 M315 M314 M317 M845 M 1.79 B