NLOP

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 27.73 M29.21 M29.17 M29.78 M30.74 M 118.92 M Gross profit 27.73 M29.21 M29.17 M29.78 M30.74 M 118.92 M Operating expenses 44.91 M12.46 M93.65 M61.53 M16.37 M 184.01 M Selling/general/admin expenses 1.9 M1.81 M2.14 M1.66 M1.7 M 7.31 M Research & development ————— — 영업 이익 -17.18 M16.75 M-64.47 M-31.74 M14.37 M -65.1 M Non-Operating Income, Total -10.77 M-6.31 M-6.95 M-24.38 M-6.66 M -44.3 M Interest expense, net of interest capitalized 7.62 M5.75 M4.4 M1.66 M936 K 12.74 M Non-Operating Income, excl. Interest Expenses -18.39 M-12.06 M-11.35 M-26.04 M-7.59 M -57.04 M Unusual income/expense ————— — Pretax income -39 M595 K-81.42 M-64.11 M-71 K -145 M Equity in earnings ————— — Taxes -3.24 M82 K100 K30 K-54 K 158 K Non-controlling/minority interest 21 K21 K22 K21 K36 K 100 K After tax other income/expense ————— — Net income before discontinued operations -35.78 M492 K-81.54 M-64.16 M-53 K -145.26 M Discontinued operations ————— — Net income -35.78 M492 K-81.54 M-64.16 M-53 K -145.26 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -35.78 M492 K-81.54 M-64.16 M-53 K -145.26 M Basic earnings per share (Basic EPS) -2.410.03-5.5-4.33-0.01 -9.81 Diluted earnings per share (Diluted EPS) -2.410.03-5.5-4.33-0.01 -9.81 Average basic shares outstanding 14.79 M14.81 M14.81 M14.81 M14.81 M 59.26 M Diluted shares outstanding 14.79 M14.81 M14.81 M14.81 M14.81 M 59.26 M EBITDA 12.26 M16.71 M-64.66 M-30.63 M30.79 M -47.8 M EBIT -28.24 M6.91 M-74.46 M-39.73 M6.58 M -100.7 M Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 40.5 M9.8 M9.8 M9.1 M24.2 M 52.9 M