PLNT

Value 202020212022202320242025 TTM 총매출 406.62 M587.02 M936.77 M1.07 B1.18 B1.32 B 1.32 B Gross profit 335.66 M486.03 M759.57 M881.3 M984.53 M1.09 B 1.09 B Operating expenses 126.04 M157.3 M155.74 M196.96 M214.01 M211.11 M 456.24 M Selling/general/admin expenses 68.58 M94.54 M114.85 M124.93 M129.15 M137.63 M 137.63 M Research & development —————— — 영업 이익 59.76 M143.4 M230.08 M272.86 M324.2 M394.68 M 394.68 M Non-Operating Income, Total -74.28 M-91.44 M-68.64 M-65.32 M-77.47 M-85.7 M -85.7 M Interest expense, net of interest capitalized 82.12 M81.21 M88.63 M86.58 M100.04 M108.24 M 108.24 M Non-Operating Income, excl. Interest Expenses -161.3 M-161.54 M-172.25 M-155.41 M-176.96 M-193.49 M -193.49 M Unusual income/expense 4.9 M-11.1 M14.98 M3.51 M-548 K-454 K -454 K Pretax income -14.52 M51.96 M161.44 M207.54 M246.73 M308.98 M 308.98 M Equity in earnings —-179 K-467 K-1.99 M-4.04 M-2.84 M -2.84 M Taxes 687 K5.66 M50.52 M58.51 M68.44 M85.87 M 85.87 M Non-controlling/minority interest -213 K3.35 M11.05 M8.72 M2.2 M1.16 M 1.16 M After tax other income/expense 494 K22 K-262 K394 K-1.28 M-154 K -154 K Net income before discontinued operations -14.99 M42.77 M99.4 M138.31 M172.04 M219.1 M 219.1 M Discontinued operations —————— — Net income -14.99 M42.77 M99.4 M138.31 M172.04 M219.1 M 219.1 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -14.99 M42.77 M99.4 M138.31 M172.04 M219.1 M 219.1 M Basic earnings per share (Basic EPS) 0.190.511.181.632.012.62 2.62 Diluted earnings per share (Diluted EPS) 0.190.511.181.6222.62 2.62 Average basic shares outstanding 80.3 M83.3 M84.14 M84.9 M85.62 M83.52 M 335.55 M Diluted shares outstanding 80.3 M83.89 M84.54 M85.19 M85.83 M83.73 M 336.42 M EBITDA 120.06 M212.61 M359.2 M424.5 M486.6 M554.5 M 463.07 M EBIT 59.76 M143.4 M230.08 M272.86 M324.2 M394.68 M 394.68 M Cost of revenue 70.95 M100.99 M177.2 M190.03 M197.12 M230.31 M 230.31 M Other cost of goods sold 70.95 M100.99 M177.2 M——— — Depreciation & amortization (cash flow) 60.3 M69.22 M129.12 M151.63 M162.4 M159.82 M 68.39 M