OPAD

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 174.27 M160.7 M160.31 M132.68 M114.12 M 567.81 M Gross profit 10.59 M10.51 M14.19 M9.34 M8.01 M 42.04 M Operating expenses 24.26 M22.04 M21.97 M16.08 M15.34 M 75.43 M Selling/general/admin expenses 23.42 M21.02 M20.98 M15.29 M14.73 M 72.03 M Research & development 840 K1.02 M986 K788 K611 K 3.4 M 영업 이익 -13.67 M-11.54 M-7.78 M-6.74 M-7.33 M -33.39 M Non-Operating Income, Total -3.72 M-3.48 M-3.09 M-4.48 M-1.5 M -12.55 M Interest expense, net of interest capitalized 4.08 M3.52 M3.67 M3.65 M2.57 M 13.4 M Non-Operating Income, excl. Interest Expenses -8.28 M-7.3 M-7 M-8.28 M-4.36 M -26.94 M Unusual income/expense 476 K296 K244 K151 K288 K 979 K Pretax income -17.39 M-15.02 M-10.87 M-11.22 M-8.83 M -45.94 M Equity in earnings ————— — Taxes -62 K37 K30 K380 K-6 000 441 K Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations -17.32 M-15.06 M-10.9 M-11.6 M-8.82 M -46.38 M Discontinued operations ————— — Net income -17.32 M-15.06 M-10.9 M-11.6 M-8.82 M -46.38 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -17.32 M-15.06 M-10.9 M-11.6 M-8.82 M -46.38 M Basic earnings per share (Basic EPS) -0.64-0.55-0.39-0.37-0.19 -1.5 Diluted earnings per share (Diluted EPS) -0.64-0.55-0.39-0.37-0.19 -1.5 Average basic shares outstanding 27.41 M27.56 M27.77 M31.28 M30.99 M 117.6 M Diluted shares outstanding 27.41 M27.56 M27.77 M31.28 M30.99 M 117.6 M EBITDA -13.21 M-10.99 M-7.2 M-6.46 M-6.94 M -31.59 M EBIT -13.67 M-11.54 M-7.78 M-6.74 M-7.33 M -33.39 M Cost of revenue 163.68 M150.19 M146.13 M123.34 M106.11 M 525.77 M Other cost of goods sold 2.45 M1.74 M1.1 M2 M506 K 5.35 M Depreciation & amortization (cash flow) 465 K547 K577 K282 K388 K 1.79 M