MAX

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 300.65 M264.31 M251.62 M306.51 M291.15 M 1.11 B Gross profit 48.98 M41.64 M37.69 M43.41 M44.81 M 167.54 M Operating expenses 37.14 M42.87 M58.13 M24.35 M38.73 M 164.09 M Selling/general/admin expenses 25.71 M23.22 M52.38 M17.84 M17.17 M 110.61 M Research & development 5.02 M4.89 M5.35 M5.83 M5.33 M 21.4 M 영업 이익 18.25 M116 K-20.04 M19.73 M22.31 M 22.12 M Non-Operating Income, Total -10.04 M-2.5 M-2.17 M-2.04 M-126.47 M -133.18 M Interest expense, net of interest capitalized 3.19 M2.96 M2.87 M2.81 M2.61 M 11.24 M Non-Operating Income, excl. Interest Expenses -6.39 M-5.91 M-5.74 M-5.62 M-5.22 M -22.49 M Unusual income/expense -6.84 M456 K695 K772 K-123.86 M -121.94 M Pretax income 8.22 M-2.38 M-22.22 M17.7 M-104.16 M -111.06 M Equity in earnings ————— — Taxes 915 K-49 K316 K54 K-138.14 M -137.82 M Non-controlling/minority interest 2.66 M-386 K-3.79 M2.74 M2.58 M 1.14 M After tax other income/expense ————— — Net income before discontinued operations 4.64 M-1.95 M-18.74 M14.91 M31.41 M 25.62 M Discontinued operations ————— — Net income 4.64 M-1.95 M-18.74 M14.91 M31.41 M 25.62 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 4.64 M-1.95 M-18.74 M14.91 M32.97 M 27.19 M Basic earnings per share (Basic EPS) 0.08-0.04-0.330.260.08 0.46 Diluted earnings per share (Diluted EPS) 0.09-0.040.170.270.09 0.39 Average basic shares outstanding 53.04 M55.63 M56.14 M56.62 M56.24 M 224.64 M Diluted shares outstanding 53.04 M55.63 M-111.77 M56.13 M56.24 M 56.24 M EBITDA 24.91 M1.8 M-19.27 M20.5 M25.44 M 28.47 M EBIT 18.25 M116 K-20.04 M19.73 M22.31 M 22.12 M Cost of revenue 251.67 M222.67 M213.94 M263.11 M246.34 M 946.06 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 6.66 M1.69 M768 K771 K3.13 M 6.35 M