MWA

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM 총매출 348.2 M304.3 M364.3 M380.3 M380.8 M318.2 M 1.44 B Gross profit 110.9 M103 M128 M145.7 M140 M119.8 M 533.5 M Operating expenses 82.5 M55.6 M58.1 M72 M70.4 M63.1 M 263.6 M Selling/general/admin expenses 63.1 M53.9 M55.7 M71 M66.7 M59.8 M 253.2 M Research & development —————— — 영업 이익 28.4 M47.4 M69.9 M73.7 M69.6 M56.7 M 269.9 M Non-Operating Income, Total -4 M-1.6 M-2.2 M-1.7 M200 K-1 M -4.7 M Interest expense, net of interest capitalized 1.7 M———700 K1 M — Non-Operating Income, excl. Interest Expenses -5.7 M-1.6 M-2.2 M-1.7 M-500 K-2 M -6.4 M Unusual income/expense —————— — Pretax income 24.4 M45.8 M67.7 M72 M68.7 M55.7 M 264.1 M Equity in earnings —————— — Taxes 14.4 M10.5 M16.4 M19.5 M16.1 M12.5 M 64.5 M Non-controlling/minority interest —————— — After tax other income/expense —-300 K-300 K-300 K—-400 K — Net income before discontinued operations 10 M35.3 M51.3 M52.5 M52.6 M43.2 M 199.6 M Discontinued operations —————— — Net income 10 M35.3 M51.3 M52.5 M52.6 M43.2 M 199.6 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 10 M35.3 M51.3 M52.5 M52.6 M43.2 M 199.6 M Basic earnings per share (Basic EPS) 0.070.230.330.340.330.28 1.28 Diluted earnings per share (Diluted EPS) 0.070.220.330.330.340.27 1.27 Average basic shares outstanding 155.9 M156.3 M156.6 M156.5 M156.4 M156.3 M 625.8 M Diluted shares outstanding 156.9 M157.5 M157.5 M157.4 M157.5 M157.3 M 629.7 M EBITDA 45.4 M58.5 M81.2 M85.4 M82.4 M68.8 M 317.8 M EBIT 28.4 M47.4 M69.9 M73.7 M69.6 M56.7 M 269.9 M Cost of revenue 237.3 M201.3 M236.3 M234.6 M240.8 M198.4 M 910.1 M Other cost of goods sold 4.9 M4 M900 K-1.8 M8.8 M2.8 M 10.7 M Depreciation & amortization (cash flow) 17 M11.1 M11.3 M11.7 M12.8 M12.1 M 47.9 M