IBO

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 007 00018 K7 000 32 K Gross profit 00-4 00017 K-405 K -392 K Operating expenses 26.23 M1.01 M1.41 M1.23 M1.29 M 4.94 M Selling/general/admin expenses 293 K248 K246 K261 K118 K 873 K Research & development -108 K103 K75 K52 K110 K 340 K 영업 이익 -26.23 M-1.01 M-1.15 M-948 K-1.17 M -4.28 M Non-Operating Income, Total ————— — Interest expense, net of interest capitalized 269 K271 K260 K262 K0 793 K Non-Operating Income, excl. Interest Expenses ————— — Unusual income/expense ————— — Pretax income -27.1 M-1.28 M-14.35 M-1.48 M2.65 M -14.45 M Equity in earnings ————— — Taxes 33 K000-2.58 M -2.58 M Non-controlling/minority interest -25 K-11 K-6 000-5 000-10 K -32 K After tax other income/expense ————— — Net income before discontinued operations -27.1 M-1.27 M-14.35 M-1.47 M5.25 M -11.84 M Discontinued operations ————— — Net income -27.1 M-1.27 M-14.35 M-1.47 M5.25 M -11.84 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -27.1 M-1.27 M-14.35 M-1.47 M5.25 M -11.84 M Basic earnings per share (Basic EPS) -2.48-0.11-1.18-0.121.03 -0.38 Diluted earnings per share (Diluted EPS) -2.17-0.11-1.18-0.121.03 -0.38 Average basic shares outstanding 10.76 M12.06 M12.19 M12.19 M31.55 M 67.98 M Diluted shares outstanding 21.51 M24.13 M24.37 M24.37 M63.1 M 135.97 M EBITDA -25.95 M-727 K-1.12 M-922 K-1.41 M -4.18 M EBIT -26.23 M-1.01 M-1.41 M-1.21 M-1.7 M -5.33 M Cost of revenue 0011 K1 000412 K 424 K Other cost of goods sold ————— — Depreciation & amortization (cash flow) 279 K283 K288 K288 K286 K 1.15 M