Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses -1.47 M1.99 M1.62 M1.31 M1.79 M 6.71 M Research & development ————— — 영업 이익 933 K5.53 M-133 K-3.33 M-3.45 M -1.38 M Non-Operating Income, Total 6.76 M-17.89 M-28.2 M7.67 M-15.12 M -53.54 M Interest expense, net of interest capitalized 7.51 M7.32 M6.61 M6.9 M5.79 M 26.62 M Non-Operating Income, excl. Interest Expenses -750.1 K-25.21 M-34.8 M764 K-20.9 M -80.15 M Unusual income/expense ————— — Pretax income 24.61 M22.93 M17.64 M14.06 M13.86 M 68.48 M Equity in earnings 687 K-357 K190 K-581 K-541 K -1.29 M Taxes -181 K1.21 M-641 K-995 K312 K -111 K Non-controlling/minority interest -18.27 M-1.95 M3.89 M-1.16 M1.16 M 1.95 M After tax other income/expense ————— — Net income before discontinued operations -8.83 M-34.32 M-45.25 M-13.69 M-36.94 M -130.19 M Discontinued operations ————— — Net income -8.83 M-34.32 M-45.25 M-13.69 M-36.94 M -130.19 M Dilution adjustment -1.15 M-1.16 M——— — Preferred dividends -1.15 M-1.16 M——— — Diluted net income available to common stockholders -8.83 M-34.32 M-45.25 M-13.69 M-36.94 M -130.19 M Basic earnings per share (Basic EPS) -0.2-0.8-0.99-0.29-0.73 -2.81 Diluted earnings per share (Diluted EPS) -0.2-0.8-0.99-0.29-0.73 -2.81 Average basic shares outstanding 40.23 M42.9 M45.69 M47.44 M46.25 M 182.27 M Diluted shares outstanding 40.23 M42.9 M45.69 M47.44 M46.25 M 182.27 M EBITDA 5.13 M9.44 M3.9 M529 K2.49 M 16.36 M EBIT 933 K5.53 M-133 K-3.33 M-3.45 M -1.38 M Cost of revenue 4.19 M3.91 M4.03 M3.86 M5.94 M 17.74 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 4.19 M3.91 M4.03 M3.86 M5.94 M 17.74 M