NKE

Value Q4, 24Q1, 25Q2, 25Q3, 25 TTM 총매출 11.1 B11.72 B12.43 B11.28 B 46.52 B Gross profit 4.47 B4.94 B5.04 B4.53 B 18.99 B Operating expenses 4.15 B4.02 B4.04 B4.01 B 16.22 B Selling/general/admin expenses 4.15 B4.02 B4.04 B3.98 B 16.18 B Research & development ———— — 영업 이익 323 M919 M1 B522 M 2.77 B Non-Operating Income, Total 52 M26 M26 M200 M 304 M Interest expense, net of interest capitalized ———— — Non-Operating Income, excl. Interest Expenses 77 M49 M42 M118 M 286 M Unusual income/expense -25 M-23 M-16 M82 M 18 M Pretax income 318 M922 M999 M650 M 2.89 B Equity in earnings ———— — Taxes 107 M195 M207 M130 M 639 M Non-controlling/minority interest ———— — After tax other income/expense ———— — Net income before discontinued operations 211 M727 M792 M520 M 2.25 B Discontinued operations ———— — Net income 211 M727 M792 M520 M 2.25 B Dilution adjustment ———— — Preferred dividends ———— — Diluted net income available to common stockholders 211 M727 M792 M520 M 2.25 B Basic earnings per share (Basic EPS) 0.150.490.540.35 1.53 Diluted earnings per share (Diluted EPS) 0.140.490.530.35 1.51 Average basic shares outstanding 1.48 B1.48 B1.48 B1.48 B 5.92 B Diluted shares outstanding 1.49 B1.48 B1.48 B1.48 B 5.93 B EBITDA 522 M1.11 B1.18 B707 M 3.52 B EBIT 323 M919 M1 B522 M 2.77 B Cost of revenue 6.63 B6.78 B7.38 B6.75 B 27.54 B Other cost of goods sold ———— — Depreciation & amortization (cash flow) 199 M190 M179 M185 M 753 M