IDR

Value 202020212022202320242025 TTM 총매출 11.35 M15.26 M9.58 M13.66 M25.77 M42.41 M 42.41 M Gross profit 67.55 K487.88 K1.55 M3.97 M12.95 M26.21 M 26.21 M Operating expenses 1.06 M3.55 M4.11 M2.95 M4.52 M10.6 M 10.6 M Selling/general/admin expenses 566.81 K1.84 M1.23 M630.13 K763.04 K1.09 M 1.09 M Research & development —————— — 영업 이익 -995.11 K-3.06 M-2.55 M1.01 M8.43 M15.6 M 15.6 M Non-Operating Income, Total 255.17 K-200.07 K78.86 K-61.08 K-327.84 K1.62 M 1.46 M Interest expense, net of interest capitalized 151.18 K49.27 K48.28 K44.2 K83.29 K0 0 Non-Operating Income, excl. Interest Expenses 107.48 K-249.35 K-48.28 K-44.2 K-83.29 K160.97 K 0 Unusual income/expense -3 494078.86 K-61.08 K-327.84 K1.46 M 1.46 M Pretax income -1.1 M-3 7826.98 M10.98 M22.6 M17.06 M 38.39 M Equity in earnings ———-4 517-2 6673 646 3 646 Taxes 00000426.15 K — Non-controlling/minority interest -97.06 K-3.16 M-95.66 K-84.3 K-83.31 K-84.48 K -84.48 K After tax other income/expense 01.15 M———— — Net income before discontinued operations -739.94 K-3.26 M-2.63 M1.07 M8.84 M16.72 M 16.72 M Discontinued operations —————— — Net income -739.94 K-3.26 M-2.63 M1.07 M8.84 M16.72 M 16.72 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -739.94 K-3.26 M-2.63 M1.07 M8.84 M16.72 M 16.66 M Basic earnings per share (Basic EPS) —-0.31——0.681.15 1.15 Diluted earnings per share (Diluted EPS) -0.78-0.29-3.190.090.671.14 1.14 Average basic shares outstanding —10.19 M—12.25 M13.03 M14.49 M 56.85 M Diluted shares outstanding 943.85 K11.37 M825.25 K12.26 M13.2 M14.7 M 57.46 M EBITDA 5.26 M5.38 M——23.41 M73.31 M 17.96 M EBIT 4.68 M4.57 M-2.55 M1.01 M8.43 M15.6 M 15.6 M Cost of revenue 5.61 M7.14 M8.03 M9.69 M12.81 M16.2 M 16.2 M Other cost of goods sold 5.03 M6.33 M7.04 M8.22 M10.86 M13.86 M 13.86 M Depreciation & amortization (cash flow) 575.67 K814.42 K——14.98 M57.71 M 2.36 M