Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 17 M18 M19 M17 M18 M 72 M Research & development ————— — 영업 이익 83 M7 M65 M59 M-164 M -33 M Non-Operating Income, Total 21 M21 M17 M18 M28 M 84 M Interest expense, net of interest capitalized 53 M52 M53 M53 M51 M 209 M Non-Operating Income, excl. Interest Expenses -32 M-31 M-36 M-35 M-23 M -125 M Unusual income/expense ————— — Pretax income 21 M-56 M-1 M-8 M-205 M -270 M Equity in earnings 2 M02 M02 M 4 M Taxes -52 M1 M1 M6 M-1 M 7 M Non-controlling/minority interest 7 M03 M2 M1 M 6 M After tax other income/expense 0——-1 M16 M — Net income before discontinued operations 66 M-57 M-5 M-16 M-205 M -283 M Discontinued operations ————— — Net income 66 M-57 M-5 M-16 M-205 M -283 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 66 M-58 M-5 M-16 M-204 M -283 M Basic earnings per share (Basic EPS) 0.32-0.29-0.02-0.08-1.04 -1.43 Diluted earnings per share (Diluted EPS) 0.32-0.29-0.02-0.08-1.04 -1.43 Average basic shares outstanding 207 M200 M199 M199 M199 M 797 M Diluted shares outstanding 209 M200 M199 M199 M199 M 797 M EBITDA 127 M63 M171 M122 M-104 M 252 M EBIT 59 M-9 M48 M43 M-175 M -93 M Cost of revenue 57 M57 M——— — Other cost of goods sold 57 M57 M——— — Depreciation & amortization (cash flow) 68 M72 M123 M79 M71 M 345 M