NTIP

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 0150 K000 150 K Gross profit 0108 K000 108 K Operating expenses 1.18 M795 K720 K800 K1.14 M 3.46 M Selling/general/admin expenses 850 K602 K519 K537 K827 K 2.48 M Research & development ————— — 영업 이익 -1.18 M-645 K-720 K-800 K-1.14 M -3.31 M Non-Operating Income, Total -326 K-291 K-91 K-197 K-506 K -1.08 M Interest expense, net of interest capitalized 30 K30 K37 K37 K37 K 141 K Non-Operating Income, excl. Interest Expenses -356 K-321 K-128 K-234 K-543 K -1.23 M Unusual income/expense ————— — Pretax income -1.15 M-573 K-683 K-763 K-1.1 M -3.12 M Equity in earnings -3.47 M-7.13 M-4.27 M-4.18 M-508 K — Taxes -70 K-111 K-69 K-83 K-105 K -368 K Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations -1.14 M-363 K-463 K-560 K-1.03 M -2.42 M Discontinued operations ————— — Net income -1.14 M-363 K-463 K-560 K-1.03 M -2.42 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -1.14 M-363 K-463 K-560 K-1.03 M -2.42 M Basic earnings per share (Basic EPS) -0.05-0.02-0.02-0.02-0.05 -0.11 Diluted earnings per share (Diluted EPS) -0.05-0.02-0.02-0.02-0.05 -0.11 Average basic shares outstanding 23.25 M22.91 M22.87 M22.81 M22.85 M 91.45 M Diluted shares outstanding 23.25 M22.91 M22.87 M22.81 M22.85 M 91.45 M EBITDA -1.15 M-657 K-683 K-763 K-1.1 M -3.21 M EBIT -1.18 M-687 K-720 K-800 K-1.14 M -3.35 M Cost of revenue 042 K000 42 K Other cost of goods sold ————— — Depreciation & amortization (cash flow) 30 K30 K37 K37 K37 K 141 K