LAW

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 37 M36.65 M38.11 M40.92 M41.17 M 156.85 M Gross profit 27.46 M27.15 M28.42 M30.91 M30.94 M 117.42 M Operating expenses 53.59 M39.76 M40.23 M45.37 M40.18 M 165.55 M Selling/general/admin expenses 24.59 M25.5 M26.27 M31.95 M25.23 M 108.95 M Research & development 13.79 M14.26 M13.97 M13.42 M14.95 M 56.6 M 영업 이익 -26.13 M-12.61 M-11.81 M-14.46 M-9.24 M -48.12 M Non-Operating Income, Total 1.44 M1.31 M1.2 M955 K1.02 M 4.49 M Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses -20 K-40 K-9 00018 K22 K -9 000 Unusual income/expense 1.46 M1.35 M1.21 M937 K996 K 4.5 M Pretax income -25.18 M-11.26 M-10.6 M-13.53 M-8.25 M -43.63 M Equity in earnings ————— — Taxes 23 K137 K210 K140 K256 K 743 K Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations -25.2 M-11.39 M-10.81 M-13.66 M-8.5 M -44.37 M Discontinued operations ————— — Net income -25.2 M-11.39 M-10.81 M-13.66 M-8.5 M -44.37 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -25.2 M-11.39 M-10.81 M-13.66 M-8.5 M -44.37 M Basic earnings per share (Basic EPS) -0.43-0.19-0.18-0.22-0.13 -0.72 Diluted earnings per share (Diluted EPS) -0.43-0.19-0.18-0.22-0.13 -0.72 Average basic shares outstanding 60.21 M60.56 M61.24 M62.09 M61.72 M 245.63 M Diluted shares outstanding 60.21 M60.56 M61.24 M62.09 M61.72 M 245.63 M EBITDA -25.3 M-11.68 M-10.91 M-13.56 M-8.31 M -44.47 M EBIT -26.13 M-12.61 M-11.81 M-14.46 M-9.24 M -48.12 M Cost of revenue 9.53 M9.5 M9.68 M10.01 M10.23 M 39.42 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 834 K927 K902 K902 K927 K 3.66 M