MYO

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 12.07 M9.83 M9.65 M10.09 M11.35 M 40.93 M Gross profit 8.62 M6.61 M6.05 M6.44 M7.78 M 26.89 M Operating expenses 8.86 M10.13 M10.64 M9.96 M10.56 M 41.29 M Selling/general/admin expenses 7.3 M8.34 M8.64 M8.43 M8.93 M 34.35 M Research & development 1.56 M1.79 M2 M1.53 M1.62 M 6.94 M 영업 이익 -245.31 K-3.52 M-4.59 M-3.52 M-2.77 M -14.4 M Non-Operating Income, Total 66.56 K191.99 K106.55 K-9 743-956.3 K -667.5 K Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses -3 4660000 0 Unusual income/expense 70.03 K191.99 K106.55 K-9 743-956.3 K -667.5 K Pretax income -175.28 K-3.33 M-4.48 M-3.53 M-3.73 M -15.07 M Equity in earnings ————— — Taxes 84.8 K136.8 K148.2 K135.66 K231.98 K 652.63 K Non-controlling/minority interest ————— — After tax other income/expense 68.16 K34.17 K57.81 K-141.91 K46.15 K -3 772 Net income before discontinued operations -260.08 K-3.47 M-4.63 M-3.66 M-3.81 M -15.57 M Discontinued operations ————— — Net income -260.08 K-3.47 M-4.63 M-3.66 M-3.81 M -15.57 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -260.08 K-3.47 M-4.63 M-3.66 M-3.81 M -15.57 M Basic earnings per share (Basic EPS) 0-0.08-0.11-0.09-0.09 -0.37 Diluted earnings per share (Diluted EPS) 0-0.08-0.11-0.09-0.09 -0.37 Average basic shares outstanding 37.76 M41.45 M41.58 M42.17 M41.86 M 167.06 M Diluted shares outstanding 37.76 M41.45 M41.58 M42.17 M41.86 M 167.06 M EBITDA 220.64 K-3.08 M-4.17 M-3.08 M-2.34 M -12.68 M EBIT -245.31 K-3.52 M-4.59 M-3.52 M-2.77 M -14.4 M Cost of revenue 3.45 M3.22 M3.6 M3.65 M3.57 M 14.04 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 465.96 K435.65 K416.81 K433.31 K435.89 K 1.72 M