Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 69 M74 M72 M70 M74 M 290 M Research & development ————— — 영업 이익 48 M-61 M-35 M-43 M-114 M -253 M Non-Operating Income, Total 7 M-5 M-2 M-2 M-13 M -22 M Interest expense, net of interest capitalized 51 M42 M45 M48 M63 M 198 M Non-Operating Income, excl. Interest Expenses -51 M-42 M-45 M-48 M-63 M -198 M Unusual income/expense 7 M-5 M-2 M-2 M-13 M -22 M Pretax income 15 M-106 M-81 M-92 M-179 M -458 M Equity in earnings ————— — Taxes 45 M5 M4 M8 M-2 M 15 M Non-controlling/minority interest 00-1 M-1 M-1 M -3 M After tax other income/expense -6 M-12 M-17 M-14 M-16 M -59 M Net income before discontinued operations -30 M-111 M-84 M-99 M-176 M -470 M Discontinued operations ————— — Net income -30 M-111 M-84 M-99 M-176 M -470 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -30 M-111 M-84 M-99 M-176 M -470 M Basic earnings per share (Basic EPS) -0.19-0.7-0.53-0.63-1.11 -2.97 Diluted earnings per share (Diluted EPS) -0.19-0.7-0.53-0.63-1.11 -2.97 Average basic shares outstanding 157.82 M158.14 M158.56 M158.6 M158.48 M 633.78 M Diluted shares outstanding 157.82 M158.14 M158.56 M158.6 M158.48 M 633.78 M EBITDA 67 M-45 M24 M82 M-178 M -117 M EBIT -4 M-116 M-50 M7 M-260 M -419 M Cost of revenue 559 M639 M652 M647 M691 M 2.63 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 71 M71 M74 M75 M82 M 302 M