TOST

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 1.35 B1.35 B1.56 B1.65 B1.65 B 6.2 B Gross profit 333 M346 M392 M432 M423 M 1.59 B Operating expenses 300 M303 M312 M348 M338 M 1.3 B Selling/general/admin expenses 207 M212 M220 M246 M237 M 915 M Research & development 92 M84 M91 M102 M97 M 374 M 영업 이익 33 M43 M80 M84 M85 M 292 M Non-Operating Income, Total -1 M0000 0 Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses 00000 0 Unusual income/expense -1 M0000 0 Pretax income 33 M58 M83 M104 M101 M 346 M Equity in earnings ————— — Taxes 1 M2 M3 M-1 M0 4 M Non-controlling/minority interest ————— — After tax other income/expense 2 M00-5 M-3 M -8 M Net income before discontinued operations 32 M56 M80 M105 M101 M 342 M Discontinued operations ————— — Net income 32 M56 M80 M105 M101 M 342 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 48 M53 M80 M98 M108 M 339 M Basic earnings per share (Basic EPS) 0.050.10.140.180.17 0.59 Diluted earnings per share (Diluted EPS) 0.090.090.130.160.18 0.56 Average basic shares outstanding 559 M575 M580 M585 M582 M 2.32 B Diluted shares outstanding 591 M603 M605 M609 M607 M 2.42 B EBITDA 57 M74 M107 M110 M116 M 407 M EBIT 46 M55 M91 M97 M100 M 343 M Cost of revenue 1 B991 M1.16 B1.2 B1.21 B 4.56 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 11 M19 M16 M13 M16 M 64 M