MG

Value 202020212022202320242025 TTM 총매출 592.57 M677.13 M687.37 M705.47 M729.64 M724.02 M 724.02 M Gross profit 178.53 M197.15 M198.17 M203.81 M213.11 M204.51 M 204.51 M Operating expenses 279.41 M177.85 M178.33 M192.38 M168.58 M153.04 M 153.04 M Selling/general/admin expenses 156.94 M161.33 M166.59 M166.75 M156.39 M139.88 M 139.88 M Research & development 2.89 M2.52 M1.99 M1.72 M1.12 M1.03 M 1.03 M 영업 이익 -101.22 M18.17 M19.8 M-1.9 M39.83 M40.57 M 40.57 M Non-Operating Income, Total 3.1 M400 K-200 K1.3 M-1.8 M49 K -3.45 M Interest expense, net of interest capitalized 12.96 M10.88 M10.51 M16.76 M17.07 M14.64 M 14.64 M Non-Operating Income, excl. Interest Expenses -9.86 M-10.48 M-10.71 M-15.46 M-18.87 M-11.14 M -18.09 M Unusual income/expense —————-3.45 M — Pretax income -114.17 M7.29 M9.29 M-18.66 M24.24 M22.48 M 22.48 M Equity in earnings —————— — Taxes -14.71 M3.4 M2.72 M-1.22 M5.27 M5.56 M 5.56 M Non-controlling/minority interest -5 00033 K75 K8 000—— — After tax other income/expense -2.4 M-119 K-786 K437 K437 K2.63 M 2.63 M Net income before discontinued operations -99.46 M3.86 M6.5 M-17.45 M18.96 M16.84 M 16.84 M Discontinued operations —————— — Net income -99.46 M3.86 M6.5 M-17.45 M18.96 M16.84 M 16.84 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -99.46 M3.86 M6.5 M-17.45 M18.96 M16.84 M 16.84 M Basic earnings per share (Basic EPS) -3.410.130.22-0.580.610.54 0.54 Diluted earnings per share (Diluted EPS) -3.410.130.21-0.580.60.53 0.53 Average basic shares outstanding 29.15 M29.57 M29.9 M30.33 M30.93 M31.41 M 125.48 M Diluted shares outstanding 29.15 M30.13 M30.23 M30.33 M31.61 M32.06 M 126.73 M EBITDA -65.17 M54.22 M53.14 M45.18 M76.7 M82.48 M 82.48 M EBIT -100.88 M19.3 M19.84 M11.08 M43.69 M51.47 M 51.47 M Cost of revenue 414.04 M479.98 M489.2 M502.01 M517.38 M519.51 M 519.51 M Other cost of goods sold 391.86 M457.01 M466.57 M477.67 M492.93 M497.14 M 497.14 M Depreciation & amortization (cash flow) 35.7 M34.92 M33.29 M34.1 M33.01 M31.01 M 31.01 M