DECK

Value Q4, 24Q1, 25Q2, 25Q3, 25 TTM 총매출 1.02 B964.54 M1.43 B1.96 B 5.37 B Gross profit 579.77 M537.91 M803.82 M1.17 B 3.09 B Operating expenses 407.52 M373.24 M495.13 M543.35 M 1.82 B Selling/general/admin expenses 405.84 M372.62 M477.3 M556.99 M 1.81 B Research & development ———— — 영업 이익 173.93 M165.29 M326.52 M614.37 M 1.28 B Non-Operating Income, Total 17.37 M17.78 M15.84 M12.55 M 63.53 M Interest expense, net of interest capitalized 725 K935 K521 K1.07 M 3.25 M Non-Operating Income, excl. Interest Expenses 18.91 M16.83 M14.01 M11.38 M 61.14 M Unusual income/expense -2.27 M18 K1.3 M93 K -859 K Pretax income 1.24 B182.13 M341.83 M625.84 M 2.39 B Equity in earnings ———— — Taxes 39.88 M43.86 M74.2 M145.77 M 303.72 M Non-controlling/minority interest ———— — After tax other income/expense ———— — Net income before discontinued operations 151.41 M139.2 M268.15 M481.14 M 1.04 B Discontinued operations ———— — Net income 151.41 M139.2 M268.15 M481.14 M 1.04 B Dilution adjustment ———— — Preferred dividends ———— — Diluted net income available to common stockholders 151.41 M139.2 M268.15 M481.14 M 1.04 B Basic earnings per share (Basic EPS) 10.931.823.34 7.09 Diluted earnings per share (Diluted EPS) 0.990.931.823.33 7.07 Average basic shares outstanding 151.99 M149.34 M147.4 M144.08 M 592.81 M Diluted shares outstanding 152.67 M149.63 M147.65 M144.29 M 594.25 M EBITDA 173.1 M——— — EBIT 172.25 M164.67 M308.69 M628.01 M 1.27 B Cost of revenue 442.01 M426.63 M627.02 M786.19 M 2.28 B Other cost of goods sold ———— — Depreciation & amortization (cash flow) 847 K——— —