OSG

Value Q4, 24Q1, 25Q2, 25Q4, 25 TTM 총매출 65.22 M62.76 M66.61 M66.9 M 251.22 M Gross profit 47.55 M48.42 M48.73 M50.81 M 188.24 M Operating expenses 63.01 M57.66 M74.15 M104.99 M 294.04 M Selling/general/admin expenses 40.44 M38.53 M53.71 M58.84 M 191.62 M Research & development ———— — 영업 이익 -15.47 M-10.36 M-23.01 M-54.18 M -106.66 M Non-Operating Income, Total 1.53 M-1.58 M1.44 M-3.25 M -6.71 M Interest expense, net of interest capitalized -26.62 M5.45 M6.18 M1.43 M 18.64 M Non-Operating Income, excl. Interest Expenses 28.15 M-7.04 M-4.74 M-4.68 M -25.35 M Unusual income/expense ———— — Pretax income -21.1 M-15.11 M-32.08 M-30.85 M -101.01 M Equity in earnings ———— — Taxes -157 K-617 K-1.24 M9.24 M 5.21 M Non-controlling/minority interest -920 K-44.74 M-111.73 M3.9 M -225.52 M After tax other income/expense ———— — Net income before discontinued operations -22.16 M-14.49 M-31.73 M-29.04 M -95.8 M Discontinued operations -526.1 M-30.25 M-80.89 M0 -163.29 M Net income -548.26 M-44.74 M-112.62 M-29.04 M -259.09 M Dilution adjustment -55.74 M-747 K569 K4.24 M 5.3 M Preferred dividends -55.74 M907 K569 K5.18 M 7.9 M Diluted net income available to common stockholders -548.27 M-46.39 M-112.62 M-29.98 M -261.69 M Basic earnings per share (Basic EPS) -10.23-1.22-2.35-0.82 -5.93 Diluted earnings per share (Diluted EPS) -10.23-1.22-2.35-0.82 -5.93 Average basic shares outstanding 46.97 M47.31 M48.11 M47.18 M 190.72 M Diluted shares outstanding 46.97 M47.31 M48.11 M47.18 M 190.72 M EBITDA 14.7 M-64 K-15.67 M-40.89 M -63.85 M EBIT -15.47 M-9.24 M-25.42 M-54.18 M -105.8 M Cost of revenue 17.68 M14.34 M17.88 M16.09 M 62.98 M Other cost of goods sold ———— — Depreciation & amortization (cash flow) 30.17 M9.18 M9.75 M13.29 M 41.95 M