SW

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 7.54 B7.66 B7.94 B8 B7.58 B 31.18 B Gross profit 1.44 B1.58 B1.51 B1.57 B1.38 B 6.04 B Operating expenses 1.2 B1.04 B1.26 B1.04 B1.13 B 4.47 B Selling/general/admin expenses 1.02 B988 M963 M963 M905 M 3.82 B Research & development ————— — 영업 이익 401 M553 M251 M526 M389 M 1.72 B Non-Operating Income, Total 26 M32 M15 M14 M19 M 80 M Interest expense, net of interest capitalized 204 M195 M208 M204 M233 M 840 M Non-Operating Income, excl. Interest Expenses -166 M-158 M-175 M-169 M-197 M -699 M Unusual income/expense -12 M-5 M-18 M-21 M-17 M -61 M Pretax income 223 M390 M58 M336 M175 M 959 M Equity in earnings ————— — Taxes 77 M8 M84 M91 M77 M 260 M Non-controlling/minority interest 0-2 M2 M-1 M1 M 0 After tax other income/expense ————— — Net income before discontinued operations 146 M384 M-28 M246 M97 M 699 M Discontinued operations ————— — Net income 146 M384 M-28 M246 M97 M 699 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 146 M384 M-28 M246 M97 M 699 M Basic earnings per share (Basic EPS) -0.120.74-0.050.470.18 1.34 Diluted earnings per share (Diluted EPS) -0.120.73-0.050.470.18 1.33 Average basic shares outstanding 386 M521 M522 M522 M522 M 2.09 B Diluted shares outstanding 389 M526 M522 M526 M526 M 2.1 B EBITDA 835 M1.14 B864 M1.19 B931 M 4.12 B EBIT 243 M538 M251 M526 M256 M 1.57 B Cost of revenue 6.1 B6.08 B6.42 B6.43 B6.2 B 25.14 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 592 M603 M613 M659 M675 M 2.55 B