ODC

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM 총매출 113.7 M127.94 M116.91 M115.5 M125.21 M120.49 M117.74 M 478.94 M Gross profit 33.02 M40.78 M34.45 M33.02 M34.83 M35.49 M32.3 M 135.65 M Operating expenses 20.68 M21.59 M18.11 M20.46 M20.75 M19.86 M18.11 M 79.19 M Selling/general/admin expenses 20.13 M19.59 M16.97 M19.12 M19.19 M18.54 M16.61 M 73.46 M Research & development ——————— — 영업 이익 12.89 M21.19 M17.48 M13.9 M15.64 M16.95 M15.69 M 62.2 M Non-Operating Income, Total -891 K-988 K-1.22 M344 K-143 K720 K121 K 1.04 M Interest expense, net of interest capitalized 702 K734 K606 K548 K546 K556 K555 K 2.21 M Non-Operating Income, excl. Interest Expenses -1.92 M-1.32 M-1.13 M-974 K-1.27 M-718 K-803 K -3.77 M Unusual income/expense 323 K-404 K-702 K770 K585 K882 K369 K 2.61 M Pretax income 12 M20.2 M16.26 M14.25 M15.5 M17.67 M15.81 M 63.24 M Equity in earnings ——————— — Taxes 3.48 M3.83 M3.34 M2.6 M2.45 M2.22 M3.25 M 10.51 M Non-controlling/minority interest 0———0—— — After tax other income/expense ——————— — Net income before discontinued operations 8.53 M16.38 M12.92 M11.64 M13.05 M15.46 M12.57 M 52.72 M Discontinued operations ——————— — Net income 8.53 M16.38 M12.92 M11.64 M13.05 M15.46 M12.57 M 52.72 M Dilution adjustment ——————— — Preferred dividends ——————— — Diluted net income available to common stockholders 9.89 M19.18 M15.2 M13.69 M15.32 M18.17 M14.95 M 62.13 M Basic earnings per share (Basic EPS) 0.621.220.950.860.971.140.94 3.91 Diluted earnings per share (Diluted EPS) 0.581.130.890.80.881.060.87 3.61 Average basic shares outstanding 9.77 M9.84 M9.89 M9.91 M9.89 M9.92 M9.88 M 39.6 M Diluted shares outstanding 13.72 M13.81 M13.9 M13.91 M13.88 M13.93 M13.93 M 55.65 M EBITDA 12.84 M20.39 M17.54 M13.76 M15.28 M16.84 M15.39 M 61.27 M EBIT 12.34 M19.19 M16.34 M12.56 M14.08 M15.63 M14.19 M 56.47 M Cost of revenue 80.68 M87.17 M82.47 M82.48 M90.38 M84.99 M85.44 M 343.28 M Other cost of goods sold ——————— — Depreciation & amortization (cash flow) 500 K1.2 M1.2 M1.2 M1.2 M1.2 M1.2 M 4.8 M