MDV-PA

Value 202020212022202320242025 TTM 총매출 38.9 M36.22 M46.17 M45.23 M46.76 M46.39 M 46.39 M Gross profit 31.9 M29.53 M37.27 M40.07 M43.15 M42.93 M 42.93 M Operating expenses 39.07 M31.76 M43.11 M26.58 M22.94 M27.48 M 26.71 M Selling/general/admin expenses 11.01 M13.24 M7.84 M6.64 M6.34 M5.81 M 5.81 M Research & development —————— — 영업 이익 -48.45 M-1.53 M-3.18 M2.31 M21.98 M15.82 M 15.82 M Non-Operating Income, Total -691.77 K1.1 M-1.33 M-11.01 M-15.49 M-15.27 M -15.27 M Interest expense, net of interest capitalized 11.46 M7.59 M8.11 M13.81 M16.22 M16.92 M 16.92 M Non-Operating Income, excl. Interest Expenses -12.2 M-6.77 M-9.53 M-25.11 M-31.71 M-32.18 M -32.18 M Unusual income/expense 46.18 K283.97 K93.97 K297.69 K—— — Pretax income -49.87 M357.54 K-5.96 M-8.42 M-9.43 M-16.37 M -15.61 M Equity in earnings 296.78 K276.04 K278 K279.55 K297 K758 K 758 K Taxes —————— — Non-controlling/minority interest ——-1.22 M-2.08 M475 K-514 K -514 K After tax other income/expense —————— — Net income before discontinued operations -49.14 M-435.5 K-3.29 M-6.61 M6.02 M1.07 M 1.07 M Discontinued operations —————— — Net income -49.14 M-435.5 K-3.29 M-6.61 M6.02 M1.07 M 1.07 M Dilution adjustment —0-1.22 M-2.08 M475 K-1.47 M -1.47 M Preferred dividends —1.07 M3.69 M3.69 M3.69 M3.2 M 3.2 M Diluted net income available to common stockholders -49.14 M-1.5 M-8.2 M-12.38 M2.81 M-3.6 M -3.6 M Basic earnings per share (Basic EPS) 12.12-0.2-0.93-1.360.25-0.31 -0.31 Diluted earnings per share (Diluted EPS) —-0.2-0.93-1.360.25-0.31 -0.31 Average basic shares outstanding —7.54 M7.49 M7.56 M9.29 M10.14 M 40.44 M Diluted shares outstanding —7.54 M7.49 M7.56 M11.19 M11.68 M 46.5 M EBITDA -49.73 M-7.41 M-14.89 M——12.29 M 12.29 M EBIT -52.59 M-9.34 M-15.38 M2.31 M18.62 M13.3 M 13.3 M Cost of revenue 7 M6.69 M8.9 M5.16 M3.61 M3.46 M 3.46 M Other cost of goods sold 7 M6.69 M8.9 M5.16 M3.61 M3.46 M 3.46 M Depreciation & amortization (cash flow) 2.86 M1.93 M484.93 K——-1.01 M -1.01 M