Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 39.8 M47.3 M43.1 M48.7 M48.1 M49.1 M 49.1 M Research & development 3.3 M3.9 M4.9 M4.6 M4.4 M4.3 M 4.3 M 영업 이익 28.5 M36.2 M44.8 M4.2 M30.1 M24 M 24 M Non-Operating Income, Total 4.2 M2.3 M100 K-7.6 M7.7 M1.3 M 1.3 M Interest expense, net of interest capitalized 5 M3.1 M3.9 M6.3 M5.2 M3.1 M 3.1 M Non-Operating Income, excl. Interest Expenses -800 K-800 K-3.8 M-13.9 M2.5 M-1.8 M -1.8 M Unusual income/expense —————— — Pretax income 27.7 M35.4 M41 M-9.7 M26.5 M22.2 M 22.2 M Equity in earnings -100 K00——— — Taxes 6.9 M5.4 M9 M-7.1 M8.2 M9.1 M 9.1 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 20.8 M30 M32 M-2.6 M18.3 M13.1 M 13.1 M Discontinued operations -800 K-100 K-5.1 M700 K100 K-5.4 M -5.4 M Net income 20 M29.9 M26.9 M-1.9 M18.4 M7.7 M 7.7 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 20 M29.9 M26.9 M-1.9 M18.4 M7.7 M 7.7 M Basic earnings per share (Basic EPS) 0.731.080.99-0.070.690.29 0.29 Diluted earnings per share (Diluted EPS) 0.721.070.98-0.070.680.28 0.28 Average basic shares outstanding 27.56 M27.7 M27.3 M26.9 M26.8 M26.73 M 106.96 M Diluted shares outstanding 27.97 M28.03 M27.54 M27.02 M27.08 M27.25 M 108.63 M EBITDA 74.5 M97.5 M98.6 M73 M86.7 M37.8 M 49.6 M EBIT 61.2 M81.9 M85 M60.3 M76.6 M27.9 M 39.7 M Cost of revenue 244.6 M278.1 M328.4 M328.4 M306.2 M295.4 M 295.4 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 13.3 M15.6 M13.6 M12.7 M10.1 M9.9 M 9.9 M