PUMP

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 320.55 M359.42 M326.15 M293.92 M289.68 M 1.27 B Gross profit 77.08 M95.56 M72.98 M57.42 M75.03 M 300.98 M Operating expenses 95.53 M86.06 M76.14 M63.48 M68.95 M 294.63 M Selling/general/admin expenses 38.3 M37.02 M39.21 M32.18 M39.56 M 147.98 M Research & development ————— — 영업 이익 -18.45 M9.5 M-3.17 M-6.07 M6.08 M 6.35 M Non-Operating Income, Total -1.96 M1.21 M-1.62 M3 M-1.12 M 1.47 M Interest expense, net of interest capitalized 1.88 M1.73 M1.81 M2.11 M2.59 M 8.24 M Non-Operating Income, excl. Interest Expenses -3.76 M-3.46 M-3.62 M-4.22 M-5.17 M -16.48 M Unusual income/expense -76 K2.94 M195 K5.11 M1.46 M 9.71 M Pretax income -20.41 M10.71 M-4.78 M-3.07 M4.96 M 7.82 M Equity in earnings ————— — Taxes -3.34 M1.11 M2.37 M-704 K4.22 M 7 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations -17.06 M9.6 M-7.16 M-2.37 M742 K 824 K Discontinued operations ————— — Net income -17.06 M9.6 M-7.16 M-2.37 M742 K 824 K Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -17.06 M9.6 M-7.16 M-2.37 M742 K 824 K Basic earnings per share (Basic EPS) -0.140.09-0.07-0.020.01 0.01 Diluted earnings per share (Diluted EPS) -0.140.09-0.07-0.020.01 0.01 Average basic shares outstanding 105.47 M103.32 M103.9 M103.97 M103.84 M 415.03 M Diluted shares outstanding 105.47 M105.12 M103.9 M103.97 M105.4 M 418.39 M EBITDA 29.26 M58.18 M40.14 M35.59 M47.33 M 181.25 M EBIT -18.45 M9.5 M-3.17 M-6.07 M6.08 M 6.35 M Cost of revenue 243.47 M263.86 M253.17 M236.5 M214.65 M 968.17 M Other cost of goods sold 243.47 M263.86 M253.17 M236.5 M214.65 M 968.17 M Depreciation & amortization (cash flow) 47.71 M48.68 M43.31 M41.66 M41.25 M 174.9 M