ETD

Value Q4, 24Q1, 25Q2, 25 TTM 총매출 160.36 M146.98 M149.92 M 599.95 M Gross profit 96.06 M90.2 M91.27 M 364.88 M Operating expenses 81.14 M40.75 M37.54 M 235.83 M Selling/general/admin expenses 80.79 M79.7 M77.86 M 314.6 M Research & development ——— — 영업 이익 15.27 M9.97 M14.23 M 50.46 M Non-Operating Income, Total 1.45 M4.1 M1.55 M 8.7 M Interest expense, net of interest capitalized ——— — Non-Operating Income, excl. Interest Expenses 1.45 M4.1 M1.55 M 7.1 M Unusual income/expense ——— — Pretax income 16.66 M14.01 M15.72 M 58.92 M Equity in earnings ——— — Taxes 4.39 M3.56 M3.97 M 14.85 M Non-controlling/minority interest ——— — After tax other income/expense -428 K-250 K-275 K -1.09 M Net income before discontinued operations 12.27 M10.45 M11.74 M 44.07 M Discontinued operations ——— — Net income 12.27 M10.45 M11.74 M 44.07 M Dilution adjustment ——— — Preferred dividends ——— — Diluted net income available to common stockholders 12.27 M10.45 M11.74 M 44.07 M Basic earnings per share (Basic EPS) 0.470.410.46 1.72 Diluted earnings per share (Diluted EPS) 0.480.410.46 1.72 Average basic shares outstanding 25.55 M25.57 M25.57 M 102.25 M Diluted shares outstanding 25.63 M25.62 M25.61 M 102.49 M EBITDA 18.77 M53.29 M57.57 M 144.4 M EBIT 14.91 M49.45 M53.73 M 129.06 M Cost of revenue 64.3 M56.79 M58.65 M 235.07 M Other cost of goods sold ——— — Depreciation & amortization (cash flow) 3.85 M3.84 M3.83 M 15.35 M