SAM

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 402.3 M453.87 M587.95 M537.49 M385.68 M 1.96 B Gross profit 160.69 M219.26 M292.52 M273.12 M167.68 M 952.58 M Operating expenses 216.71 M185.49 M210.45 M211.07 M200.69 M 807.7 M Selling/general/admin expenses 187.23 M185.49 M205.46 M209.65 M200.14 M 800.74 M Research & development ————— — 영업 이익 -56.03 M33.78 M82.07 M62.05 M-33.01 M 144.88 M Non-Operating Income, Total 2.4 M2.07 M1.99 M2.1 M2.42 M 8.58 M Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses 3.23 M2.33 M2.29 M2.7 M2.62 M 9.94 M Unusual income/expense -825 K-264 K-309 K-595 K-193 K -1.36 M Pretax income -53.63 M35.84 M84.05 M64.15 M-30.59 M 153.46 M Equity in earnings ————— — Taxes -14.87 M11.43 M23.62 M18 M-8.06 M 44.99 M Non-controlling/minority interest ————— — After tax other income/expense 457 K-120 K140 K12 K491 K 523 K Net income before discontinued operations -38.76 M24.41 M60.43 M46.16 M-22.53 M 108.47 M Discontinued operations ————— — Net income -38.76 M24.41 M60.43 M46.16 M-22.53 M 108.47 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -38.66 M24.35 M60.26 M46.02 M-22.47 M 108.17 M Basic earnings per share (Basic EPS) -3.252.165.454.25-1.96 9.9 Diluted earnings per share (Diluted EPS) -3.232.165.454.25-1.97 9.89 Average basic shares outstanding 11.77 M11.28 M11.09 M10.86 M10.96 M 44.18 M Diluted shares outstanding 11.77 M11.26 M11.07 M10.83 M10.94 M 44.09 M EBITDA -32.94 M56.59 M104.43 M84.6 M-10.3 M 235.32 M EBIT -56.03 M33.78 M82.07 M62.05 M-33.01 M 144.88 M Cost of revenue 241.61 M234.6 M295.43 M264.38 M218 M 1.01 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 23.09 M22.81 M22.36 M22.55 M22.71 M 90.44 M