SITE

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 1.01 B939.4 M1.46 B1.26 B1.05 B 4.7 B Gross profit 337.6 M309.8 M531.4 M437.2 M356.8 M 1.64 B Operating expenses 68 M357.6 M362.8 M369.2 M61.7 M 1.15 B Selling/general/admin expenses 364.5 M343.2 M349.1 M357.4 M365.9 M 1.42 B Research & development ————— — 영업 이익 -24.9 M-29.5 M187.4 M85.2 M-5 M 238.1 M Non-Operating Income, Total ————— — Interest expense, net of interest capitalized 6.7 M7.4 M10.3 M9.1 M8.2 M 35 M Non-Operating Income, excl. Interest Expenses ————— — Unusual income/expense ————— — Pretax income -31.6 M-36.9 M177.1 M76.1 M-13.2 M 203.1 M Equity in earnings ————— — Taxes -10.1 M-9.4 M45 M15.5 M-5.4 M 45.7 M Non-controlling/minority interest 200 K-200 K1.2 M400 K600 K 2 M After tax other income/expense ————— — Net income before discontinued operations -21.7 M-27.3 M129 M59.1 M-9 M 151.8 M Discontinued operations ————— — Net income -21.7 M-27.3 M129 M59.1 M-9 M 151.8 M Dilution adjustment 001.9 M1.1 M600 K 3.6 M Preferred dividends 001.9 M1.1 M600 K 3.6 M Diluted net income available to common stockholders -21.7 M-27.3 M129 M59.1 M-9 M 151.8 M Basic earnings per share (Basic EPS) -0.48-0.612.881.32-0.2 3.39 Diluted earnings per share (Diluted EPS) -0.46-0.612.861.31-0.19 3.37 Average basic shares outstanding 45.24 M45.08 M44.82 M44.8 M44.83 M 179.54 M Diluted shares outstanding 45.64 M45.08 M45.09 M45.04 M45.08 M 180.29 M EBITDA 330.9 M-32.9 M183 M81.9 M351.1 M 583.1 M EBIT 269.6 M-47.8 M168.6 M68 M295.1 M 483.9 M Cost of revenue 675.5 M629.6 M930.2 M821 M688.8 M 3.07 B Other cost of goods sold 675.5 M629.6 M930.2 M821 M688.8 M 3.07 B Depreciation & amortization (cash flow) 61.3 M14.9 M14.4 M13.9 M56 M 99.2 M