TPB

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 93.67 M106.44 M116.63 M118.98 M121.01 M 463.06 M Gross profit 52.42 M59.61 M66.62 M70.43 M67.65 M 264.31 M Operating expenses 35.79 M36.77 M40.91 M45.46 M49.03 M 172.17 M Selling/general/admin expenses 34.53 M36.42 M40.3 M44.54 M47.73 M 168.99 M Research & development ————— — 영업 이익 17.89 M23.19 M26.33 M25.89 M19.93 M 95.33 M Non-Operating Income, Total 284 K1.53 M17 K5.76 M375 K 7.68 M Interest expense, net of interest capitalized 3.33 M5.68 M6.59 M6.99 M6.13 M 25.39 M Non-Operating Income, excl. Interest Expenses -3.04 M-5.39 M-6.57 M-6.17 M-6.2 M -24.33 M Unusual income/expense 01.24 M04.94 M440 K 6.62 M Pretax income 14.48 M17.83 M21.2 M30.23 M13.88 M 83.14 M Equity in earnings -142 K——2.12 M-3.49 M — Taxes 4.12 M2.04 M4.24 M6.47 M2.23 M 14.99 M Non-controlling/minority interest 635 K1.4 M2.48 M2.68 M3.43 M 9.99 M After tax other income/expense ————— — Net income before discontinued operations 9.72 M14.39 M14.48 M21.08 M8.21 M 58.16 M Discontinued operations -7.31 M0000 0 Net income 2.42 M14.39 M14.48 M21.08 M8.21 M 58.16 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 2.41 M14.39 M14.48 M21.08 M8.21 M 58.16 M Basic earnings per share (Basic EPS) 0.140.810.811.160.4 3.18 Diluted earnings per share (Diluted EPS) 0.130.790.791.130.4 3.11 Average basic shares outstanding 17.73 M17.8 M17.92 M18.25 M18.31 M 72.28 M Diluted shares outstanding 19.36 M18.25 M18.32 M18.71 M18.73 M 74.01 M EBITDA 18.33 M23.6 M26.75 M26.3 M20.29 M 96.94 M EBIT 16.63 M22.84 M25.71 M24.96 M18.63 M 92.14 M Cost of revenue 41.25 M46.83 M50.01 M48.55 M53.36 M 198.75 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 1.71 M755 K1.04 M1.34 M1.66 M 4.79 M