STWD

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 454.39 M418.18 M444.28 M488.88 M492.95 M 1.84 B Gross profit 382.45 M423.59 M423.29 M456.16 M470.7 M 1.77 B Operating expenses -77.2 M99.32 M142.75 M71.75 M83.56 M 397.38 M Selling/general/admin expenses 49.44 M48.15 M51.07 M51.52 M58.07 M 208.81 M Research & development ————— — 영업 이익 459.06 M322.42 M278.65 M383.97 M386.98 M 1.37 B Non-Operating Income, Total 93.34 M85.91 M121.56 M93.84 M120.77 M 422.08 M Interest expense, net of interest capitalized 310.49 M292.16 M316.13 M334.85 M333.85 M 1.28 B Non-Operating Income, excl. Interest Expenses -215.17 M-204.93 M-196.17 M-237.52 M-183.31 M -821.94 M Unusual income/expense -1.98 M-1.31 M1.6 M-3.49 M-29.77 M -32.97 M Pretax income 68.72 M119.87 M135.37 M93.27 M131.31 M 479.81 M Equity in earnings 3.4 M537 K7.87 M2.46 M3.68 M 14.55 M Taxes -2.1 M3.77 M671 K13.34 M18.94 M 36.72 M Non-controlling/minority interest 19.18 M3.85 M4.88 M7.37 M15.45 M 31.55 M After tax other income/expense ————— — Net income before discontinued operations 51.64 M112.25 M129.81 M72.56 M96.92 M 411.54 M Discontinued operations ————— — Net income 51.64 M112.25 M129.81 M72.56 M96.92 M 411.54 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 50.63 M109.99 M127.72 M70.09 M94.56 M 402.36 M Basic earnings per share (Basic EPS) 0.140.330.380.190.25 1.15 Diluted earnings per share (Diluted EPS) 0.150.330.380.190.25 1.15 Average basic shares outstanding 319.92 M335.06 M336.94 M360.14 M349.69 M 1.38 B Diluted shares outstanding 320.57 M335.46 M337.14 M360.39 M349.99 M 1.38 B EBITDA -16.14 M36.19 M18.11 M9.32 M28.06 M 91.68 M EBIT -24.62 M33.96 M13.8 M-566 K10.53 M 57.73 M Cost of revenue 71.94 M-5.41 M20.99 M32.72 M22.25 M 70.55 M Other cost of goods sold 13.69 M14.82 M14.51 M15.99 M15.48 M 60.8 M Depreciation & amortization (cash flow) 8.48 M2.23 M4.3 M9.89 M17.53 M 33.95 M