NOG

Value 202020212022202320242025 TTM 총매출 552.21 M496.9 M1.57 B2.17 B2.23 B2.48 B 2.48 B Gross profit 435.87 M326.08 M1.31 B1.82 B1.8 B2 B 2 B Operating expenses 1.28 B248.12 M456.67 M697.39 M958.11 M1.76 B 1.76 B Selling/general/admin expenses 18.55 M30.34 M47.2 M46.8 M50.46 M61.33 M 61.33 M Research & development —————— — 영업 이익 -841.24 M77.96 M853.19 M1.12 B837.83 M245.85 M 245.85 M Non-Operating Income, Total -64.96 M-71.36 M-76.85 M-121.12 M-157.01 M-183.14 M -183.14 M Interest expense, net of interest capitalized 58.5 M59.02 M80.33 M135.66 M157.72 M172.38 M 172.38 M Non-Operating Income, excl. Interest Expenses -123.45 M-130.38 M-157 M-261.58 M-315.17 M-356.16 M -356.16 M Unusual income/expense -12 K-9 000-185 K4.79 M440 K637 K 637 K Pretax income -906.21 M6.59 M776.34 M1 B680.82 M62.7 M 62.7 M Equity in earnings —————— — Taxes -166 K233 K3.1 M77.77 M160.51 M23.94 M 23.94 M Non-controlling/minority interest —————— — After tax other income/expense 234 K-3.16 M-2.04 M-2.4 M-558 K508 K 508 K Net income before discontinued operations -906.04 M6.36 M773.24 M922.97 M520.31 M38.76 M 38.76 M Discontinued operations —————— — Net income -906.04 M6.36 M773.24 M922.97 M520.31 M38.76 M 38.76 M Dilution adjustment 10 M10.38 M000— — Preferred dividends 15.27 M14.76 M45.53 M00— — Diluted net income available to common stockholders -911.31 M1.98 M727.7 M922.97 M520.31 M38.76 M 38.76 M Basic earnings per share (Basic EPS) -21.55-0.139.2610.095.210.4 0.4 Diluted earnings per share (Diluted EPS) -21.55-0.138.9210.035.140.39 0.39 Average basic shares outstanding 42.74 M62.99 M78.56 M91.48 M99.85 M97.71 M 391.46 M Diluted shares outstanding 42.74 M62.99 M86.68 M92.06 M101.27 M99.31 M 395.83 M EBITDA -676.47 M220.07 M1.1 B1.61 B1.58 B1.06 B 254.22 M EBIT -841.24 M77.96 M853.19 M1.12 B837.83 M245.85 M 245.85 M Cost of revenue 116.34 M170.82 M260.68 M347.01 M429.79 M473.67 M 473.67 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 164.78 M142.11 M251.1 M488.93 M744.87 M818.47 M 8.38 M