Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 10 M10 M11 M10 M10 M 41 M Research & development ————— — 영업 이익 -37 M085 M112 M-37 M 160 M Non-Operating Income, Total -11 M-104 M-68 M-83 M-80 M -335 M Interest expense, net of interest capitalized 23 M116 M83 M98 M90 M 387 M Non-Operating Income, excl. Interest Expenses -46 M-227 M-159 M-188 M-177 M -751 M Unusual income/expense 12 M7 M8 M7 M7 M 29 M Pretax income -48 M-104 M17 M29 M-117 M -175 M Equity in earnings 2 M5 M7 M15 M4 M 31 M Taxes 005 M-31 M82 M 56 M Non-controlling/minority interest -51 M-108 M-21 M-176 M-109 M -414 M After tax other income/expense ————— — Net income before discontinued operations 3 M4 M33 M236 M-90 M 183 M Discontinued operations ————— — Net income 3 M4 M33 M236 M-90 M 183 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 3 M4 M33 M236 M-90 M 183 M Basic earnings per share (Basic EPS) 0.030.030.332.09-0.77 1.68 Diluted earnings per share (Diluted EPS) 0.030.030.332.09-0.77 1.68 Average basic shares outstanding 83 M83 M83 M83 M84 M 333 M Diluted shares outstanding 83 M83 M83 M83 M84 M 333 M EBITDA 119 M163 M248 M288 M143 M 842 M EBIT -37 M085 M112 M-37 M 160 M Cost of revenue 123 M122 M131 M128 M149 M 530 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 156 M163 M163 M176 M180 M 682 M