PD

Value 202020212022202320242025 TTM 총매출 213.56 M281.4 M370.79 M430.7 M467.5 M492.55 M 492.55 M Gross profit 182.87 M233.03 M300.36 M352.87 M387.83 M418.4 M 418.4 M Operating expenses 249.15 M334.75 M429.74 M449.11 M447.61 M412.56 M 412.56 M Selling/general/admin expenses 184.59 M239.06 M294.86 M309.34 M306.12 M285.63 M 285.63 M Research & development 64.57 M95.69 M134.88 M139.77 M141.49 M126.94 M 126.94 M 영업 이익 -66.28 M-101.71 M-129.38 M-96.25 M-59.77 M5.84 M 5.84 M Non-Operating Income, Total 3.44 M189 K4.75 M21.67 M27.28 M23.18 M 23.18 M Interest expense, net of interest capitalized 9.96 M5.4 M5.43 M6.5 M9.26 M8.86 M 8.86 M Non-Operating Income, excl. Interest Expenses -5.73 M-2.45 M-668 K15.6 M18.23 M13.84 M 13.84 M Unusual income/expense -794 K-2.76 M-19 K-433 K-215 K489 K 489 K Pretax income -72.81 M-106.92 M-130.06 M-77.38 M-41.75 M20.16 M 20.16 M Equity in earnings —————— — Taxes -3.91 M535 K-839 K-12 K1.78 M-152.54 M -152.54 M Non-controlling/minority interest ——-802 K-2.18 M-801 K-664 K -664 K After tax other income/expense -2.52 M-3.77 M-1.84 M3.22 M4.46 M1.8 M 1.8 M Net income before discontinued operations -68.9 M-107.45 M-128.42 M-75.19 M-42.73 M173.37 M 173.37 M Discontinued operations —————— — Net income -68.9 M-107.45 M-128.42 M-75.19 M-42.73 M173.37 M 173.37 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -68.9 M-107.45 M-128.42 M-81.76 M-54.46 M173.85 M 173.85 M Basic earnings per share (Basic EPS) —-1.27-1.45-0.89-0.591.91 1.91 Diluted earnings per share (Diluted EPS) —-1.27-1.45-0.89-0.591.87 1.87 Average basic shares outstanding —84.51 M88.72 M92.34 M92 M91.21 M 368.02 M Diluted shares outstanding —84.51 M88.72 M92.34 M92 M93 M 373.23 M EBITDA -61.01 M-93.36 M-111.95 M-76.09 M-39.17 M18.96 M 18.96 M EBIT -66.28 M-101.71 M-129.38 M-96.25 M-59.77 M5.84 M 5.84 M Cost of revenue 30.69 M48.36 M70.43 M77.83 M79.67 M74.14 M 74.14 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 5.27 M8.36 M17.43 M20.15 M20.6 M13.12 M 13.12 M