MDV

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 11.73 M11.79 M11.83 M11.69 M11.07 M 46.39 M Gross profit 10.82 M10.95 M11.01 M10.77 M10.2 M 42.93 M Operating expenses 5.42 M5.81 M9.03 M5.12 M6.75 M 26.71 M Selling/general/admin expenses 1.26 M1.99 M1.2 M1.37 M1.25 M 5.81 M Research & development ————— — 영업 이익 5.33 M4.74 M1.17 M4.84 M5.08 M 15.82 M Non-Operating Income, Total -3.69 M-3.91 M-3.8 M-3.77 M-3.79 M -15.27 M Interest expense, net of interest capitalized 3.71 M4.05 M4.02 M4.05 M4.8 M 16.92 M Non-Operating Income, excl. Interest Expenses -7.39 M-7.96 M-7.81 M-7.82 M-8.59 M -32.18 M Unusual income/expense ————— — Pretax income -1.99 M-3.14 M-6.46 M-2.73 M-3.27 M -15.61 M Equity in earnings 74 K79 K185 K249 K245 K 758 K Taxes ————— — Non-controlling/minority interest 86 K0-611 K29 K68 K -514 K After tax other income/expense ————— — Net income before discontinued operations 1.56 M829 K-2.02 M1.05 M1.21 M 1.07 M Discontinued operations ————— — Net income 1.56 M829 K-2.02 M1.05 M1.21 M 1.07 M Dilution adjustment 86 K-134 K-886 K-232 K-217 K -1.47 M Preferred dividends 922 K827 K796 K795 K784 K 3.2 M Diluted net income available to common stockholders 720 K-132 K-3.7 M21 K212 K -3.6 M Basic earnings per share (Basic EPS) 0.07-0.01-0.3200.02 -0.31 Diluted earnings per share (Diluted EPS) 0.07-0.01-0.3200.02 -0.31 Average basic shares outstanding 9.29 M9.97 M10.12 M10.2 M10.14 M 40.44 M Diluted shares outstanding 11.19 M11.32 M11.72 M11.79 M11.68 M 46.5 M EBITDA —4.4 M912 K4.59 M2.38 M 12.29 M EBIT 5.33 M4.65 M1.17 M4.84 M2.64 M 13.3 M Cost of revenue 910 K846 K828 K916 K870 K 3.46 M Other cost of goods sold 910 K846 K828 K916 K870 K 3.46 M Depreciation & amortization (cash flow) —-250 K-253 K-256 K-256 K -1.01 M