IIIN

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM 총매출 134.3 M129.72 M160.66 M179.89 M177.44 M159.92 M 677.91 M Gross profit 12.26 M9.53 M24.53 M30.77 M28.61 M18.06 M 101.97 M Operating expenses 8.33 M9.54 M12.32 M12.42 M13.95 M9.25 M 47.94 M Selling/general/admin expenses 7.47 M7.89 M10.8 M10.61 M9.71 M8.76 M 39.88 M Research & development —————— — 영업 이익 3.93 M-9 00012.21 M18.36 M14.65 M8.81 M 54.03 M Non-Operating Income, Total 1.35 M800 K298 K488 K464 K381 K 1.63 M Interest expense, net of interest capitalized 13 K13 K13 K14 K12 K13 K 52 K Non-Operating Income, excl. Interest Expenses 1.37 M773 K303 K458 K481 K357 K 1.6 M Unusual income/expense -35 K14 K-18 K16 K-29 K11 K -20 K Pretax income 6.06 M1.46 M13.32 M19.77 M19.25 M9.62 M 61.96 M Equity in earnings —————— — Taxes 1.39 M381 K3.1 M4.61 M4.7 M2.02 M 14.43 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 4.67 M1.08 M10.23 M15.16 M14.55 M7.59 M 47.53 M Discontinued operations —————— — Net income 4.67 M1.08 M10.23 M15.16 M14.55 M7.59 M 47.53 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 4.67 M1.08 M10.23 M15.16 M14.55 M7.59 M 47.53 M Basic earnings per share (Basic EPS) 0.230.060.530.780.740.39 2.44 Diluted earnings per share (Diluted EPS) 0.240.060.520.780.740.39 2.43 Average basic shares outstanding 19.5 M19.5 M19.48 M19.48 M19.48 M19.47 M 77.91 M Diluted shares outstanding 19.57 M19.55 M19.53 M19.55 M19.56 M19.55 M 78.19 M EBITDA 7.93 M4.42 M16.81 M23.05 M19.32 M13.37 M 72.54 M EBIT 3.93 M-9 00012.21 M18.36 M14.65 M8.81 M 54.03 M Cost of revenue 122.05 M120.19 M136.13 M149.11 M148.84 M141.86 M 575.94 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 4 M4.43 M4.6 M4.69 M4.66 M4.55 M 18.51 M