NVRI

Value 202020212022202320242025 TTM 총매출 1.86 B1.85 B1.89 B2.07 B2.34 B2.24 B 2.24 B Gross profit 1.86 B1.85 B335.73 M435.56 M2.31 B2.21 B 2.24 B Operating expenses 373.6 M314.06 M307.31 M360.75 M402.76 M434.5 M 434.5 M Selling/general/admin expenses 327.93 M272.23 M268.07 M312.38 M359.39 M382 M 382 M Research & development 3.25 M956 K690 K1.29 M3.96 M3.05 M 3.05 M 영업 이익 21.08 M88.38 M-57.34 M111.01 M31.75 M4.25 M 4.25 M Non-Operating Income, Total 254 K-3.27 M603 K-4.09 M-4.47 M-8.47 M -8.47 M Interest expense, net of interest capitalized 59.69 M63.23 M75.16 M103.87 M112.22 M110.96 M 110.96 M Non-Operating Income, excl. Interest Expenses -57.52 M-61 M-71.6 M-97.2 M-105.42 M-108.77 M -108.77 M Unusual income/expense -1.92 M-5.51 M-2.96 M-10.76 M-11.27 M-10.66 M -10.66 M Pretax income -30.94 M37.2 M-123.14 M-19.31 M-101.68 M-136.66 M -136.66 M Equity in earnings 186 K-302 K-178 K-761 K-10 K155 K 155 K Taxes -2.78 M9.09 M10.38 M28.18 M17.07 M22.99 M 22.99 M Non-controlling/minority interest 4.37 M5.98 M3.64 M-1.98 M5.31 M3.89 M 3.89 M After tax other income/expense -310 K-2.06 M427 K-10.17 M13.92 M9.02 M 9.02 M Net income before discontinued operations -32.53 M22.14 M-137.16 M-45.52 M-124.06 M-163.54 M -163.54 M Discontinued operations 6.18 M-25.39 M-42.91 M-40.6 M-3.92 M-4.06 M -4.06 M Net income -26.34 M-3.25 M-180.07 M-86.12 M-127.97 M-167.6 M -167.6 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -26.34 M-3.25 M-180.07 M-86.12 M-127.97 M-167.6 M -167.6 M Basic earnings per share (Basic EPS) -0.33-0.04-2.27-1.08-1.6-2.08 -2.08 Diluted earnings per share (Diluted EPS) -0.33-0.04-2.27-1.08-1.6-2.08 -2.08 Average basic shares outstanding 78.94 M79.23 M79.49 M79.8 M80.12 M80.71 M 322.34 M Diluted shares outstanding 78.94 M80.29 M79.49 M79.8 M80.12 M80.71 M 322.34 M EBITDA 180.78 M255.05 M106.51 M282.38 M211.54 M188.21 M 188.21 M EBIT 21.08 M88.38 M-57.34 M111.01 M31.75 M4.25 M 4.25 M Cost of revenue ——1.55 B1.63 B32.7 M30.3 M — Other cost of goods sold ————32.7 M30.3 M — Depreciation & amortization (cash flow) 159.7 M166.67 M163.85 M171.36 M179.8 M183.96 M 183.96 M