FGSN

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 1.56 B908 M1.36 B1.69 B1.76 B 5.73 B Gross profit 1.44 B788 M1.24 B1.56 B1.63 B 5.22 B Operating expenses -19 M187 M216 M250 M118 M 771 M Selling/general/admin expenses 8 M8 M6 M8 M9 M 31 M Research & development ————— — 영업 이익 1.46 B601 M1.02 B1.31 B1.51 B 4.45 B Non-Operating Income, Total -396 M-326 M-14 M144 M-60 M -256 M Interest expense, net of interest capitalized 38 M40 M41 M84 M82 M 247 M Non-Operating Income, excl. Interest Expenses -434 M-366 M-55 M60 M-142 M -503 M Unusual income/expense ————— — Pretax income 1.32 B682 M1.13 B1.43 B324 M 3.56 B Equity in earnings -39 M-2 M-79 M-31 M-55 M -167 M Taxes 85 M-5 M15 M11 M31 M 52 M Non-controlling/minority interest 002 M2 M2 M 6 M After tax other income/expense ————— — Net income before discontinued operations 327 M-21 M40 M118 M128 M 265 M Discontinued operations ————— — Net income 327 M-21 M40 M118 M128 M 265 M Dilution adjustment 00000 0 Preferred dividends 4 M4 M5 M4 M4 M 17 M Diluted net income available to common stockholders 323 M-25 M35 M114 M124 M 248 M Basic earnings per share (Basic EPS) 2.56-0.20.260.860.97 1.89 Diluted earnings per share (Diluted EPS) 2.53-0.20.260.850.97 1.88 Average basic shares outstanding 125 M126 M133 M133 M131 M 523 M Diluted shares outstanding 131 M126 M134 M139 M132 M 531 M EBITDA 1.61 B754 M1.18 B1.49 B1.69 B 5.12 B EBIT 1.46 B601 M1.02 B1.31 B1.51 B 4.45 B Cost of revenue 120 M120 M124 M133 M133 M 510 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 152 M153 M158 M180 M174 M 665 M