LEG

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 1.06 B1.02 B1.06 B1.04 B938.6 M 4.06 B Gross profit 175.6 M190 M192.6 M193.7 M167.8 M 744.1 M Operating expenses 162.2 M123.5 M107 M30.9 M137.3 M 398.7 M Selling/general/admin expenses 124.4 M123.6 M118.4 M124.5 M121.8 M 488.3 M Research & development ————— — 영업 이익 12.7 M65.9 M87 M166.7 M28.2 M 347.8 M Non-Operating Income, Total 1.9 M2.7 M4.9 M5.4 M-20 M -7 M Interest expense, net of interest capitalized 20.9 M18.8 M20.5 M18.5 M15.1 M 72.9 M Non-Operating Income, excl. Interest Expenses -19 M-16.1 M-15.6 M-13.1 M-35.1 M -79.9 M Unusual income/expense ————— — Pretax income 25 M45.1 M71.7 M154.4 M18.5 M 289.7 M Equity in earnings ————— — Taxes 10.8 M14.5 M19.2 M27.2 M-6.6 M 54.3 M Non-controlling/minority interest 000100 K-100 K 0 After tax other income/expense -5.8 M3.3 M3.1 M2.1 M-4.7 M 3.8 M Net income before discontinued operations 14.2 M30.6 M52.5 M127.1 M25.2 M 235.4 M Discontinued operations ————— — Net income 14.2 M30.6 M52.5 M127.1 M25.2 M 235.4 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 14.2 M30.6 M52.5 M127.1 M25.2 M 235.4 M Basic earnings per share (Basic EPS) 0.10.220.380.920.18 1.7 Diluted earnings per share (Diluted EPS) 0.10.220.380.910.18 1.69 Average basic shares outstanding 137.3 M137.8 M138.5 M138.7 M138.5 M 553.5 M Diluted shares outstanding 137.3 M138.6 M139.6 M140.2 M139.7 M 558.1 M EBITDA 64 M97.7 M115 M191.8 M74.2 M 478.7 M EBIT 13.4 M66.5 M85.6 M162.8 M30.5 M 345.4 M Cost of revenue 880.8 M832.1 M865.4 M842.7 M770.8 M 3.31 B Other cost of goods sold 10.4 M4.5 M3.6 M2.8 M1.6 M 12.5 M Depreciation & amortization (cash flow) 50.6 M31.2 M29.4 M29 M43.7 M 133.3 M