EPC

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM 총매출 517.6 M478.4 M580.7 M627.2 M600.5 M422.8 M 2.23 B Gross profit 212.8 M191.6 M256.2 M268.5 M227.7 M161 M 913.4 M Operating expenses 115.1 M133.5 M140.4 M142.4 M184.8 M139.7 M 607.3 M Selling/general/admin expenses 44.1 M102.9 M105.7 M104.4 M115.3 M102.4 M 427.8 M Research & development 16.3 M13.9 M13.9 M14 M16.3 M13.8 M 58 M 영업 이익 20.4 M20.3 M58.9 M53.7 M-25.3 M-18.9 M 68.4 M Non-Operating Income, Total 2.5 M-3.2 M2.6 M2.9 M-2.1 M1.3 M 4.7 M Interest expense, net of interest capitalized 17.5 M18.8 M20.2 M19.4 M14.8 M19.3 M 73.7 M Non-Operating Income, excl. Interest Expenses -15 M-22 M-17.6 M-16.5 M-16.9 M-18 M -69 M Unusual income/expense —————— — Pretax income 5.4 M-1.7 M41.3 M37.2 M-42.2 M-36.9 M -600 K Equity in earnings —————— — Taxes -3.4 M400 K12.3 M8.1 M-19.6 M-7.7 M -6.9 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 8.8 M-2.1 M29 M29.1 M-30.6 M-29.2 M -1.7 M Discontinued operations —————-36.5 M — Net income 8.8 M-2.1 M29 M29.1 M-30.6 M-65.7 M -38.2 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 8.8 M-2.1 M29 M29.1 M-30.6 M-65.7 M -38.2 M Basic earnings per share (Basic EPS) 0.17-0.040.60.62-0.65-1.41 -0.84 Diluted earnings per share (Diluted EPS) 0.18-0.040.60.62-0.65-1.41 -0.84 Average basic shares outstanding 49.7 M48.7 M48 M46.8 M47.5 M46.6 M 188.9 M Diluted shares outstanding 50.1 M48.7 M48.2 M47 M47.6 M46.6 M 189.4 M EBITDA 119.1 M79.8 M137.6 M148.2 M66.1 M42.6 M 394.5 M EBIT 97.7 M58.1 M115.8 M126.1 M42.9 M21.3 M 306.1 M Cost of revenue 304.8 M286.8 M324.5 M358.7 M372.8 M261.8 M 1.32 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 21.4 M21.7 M21.8 M22.1 M23.2 M21.3 M 88.4 M