CRD-B

Value 202020212022202320242025 TTM 총매출 1.01 B1.14 B1.23 B1.32 B1.34 B1.31 B 1.31 B Gross profit 270.95 M291.8 M306.35 M359.07 M367.55 M367.09 M 367.09 M Operating expenses 238.92 M251.41 M302.87 M303.54 M316.53 M322.85 M 322.85 M Selling/general/admin expenses 218.95 M244.85 M255.75 M286.51 M299.66 M294.17 M 294.17 M Research & development —————— — 영업 이익 56.13 M46.5 M13.95 M71.29 M66.44 M55.33 M 70.2 M Non-Operating Income, Total 13.51 M6.85 M2.46 M-14.86 M-16.44 M-15.96 M -15.99 M Interest expense, net of interest capitalized 7.92 M6.56 M10.31 M17.04 M16.86 M14.69 M 14.69 M Non-Operating Income, excl. Interest Expenses 6.45 M-3.18 M-9.42 M-23.72 M-23.39 M-21.01 M -21.04 M Unusual income/expense -868 K3.47 M1.56 M-8.17 M-9.91 M-9.64 M -9.64 M Pretax income 39.09 M43.86 M5.05 M47.36 M41.11 M34.6 M 34.6 M Equity in earnings —————— — Taxes 12.01 M13.32 M23.58 M17.1 M14.58 M14.92 M 14.92 M Non-controlling/minority interest -1.22 M-144 K-227 K-349 K-67 K42 K 42 K After tax other income/expense —————— — Net income before discontinued operations 28.3 M30.69 M-18.3 M30.61 M26.6 M19.63 M 19.63 M Discontinued operations —————— — Net income 28.3 M30.69 M-18.3 M30.61 M26.6 M19.63 M 19.63 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 28.3 M30.69 M18.3 M30.61 M26.6 M19.63 M 19.63 M Basic earnings per share (Basic EPS) 0.520.58-0.370.630.540.4 0.4 Diluted earnings per share (Diluted EPS) 0.520.57-0.370.620.540.4 0.4 Average basic shares outstanding 22.53 M22.24 M20.11 M19.8 M19.33 M19.13 M 76.57 M Diluted shares outstanding 22.53 M22.24 M20.11 M19.8 M19.33 M19.13 M 76.57 M EBITDA 72.14 M80.57 M39.58 M91.27 M87.22 M84.28 M 84.28 M EBIT 32.03 M40.39 M3.48 M55.53 M51.02 M44.24 M 44.24 M Cost of revenue 737.32 M847.43 M924.87 M957.85 M973.42 M943.74 M 943.74 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 40.11 M40.18 M36.1 M35.74 M36.2 M40.04 M 40.04 M