VG

Value Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 2.89 B3.1 B3.33 B4.45 B 13.77 B Gross profit 1.83 B1.68 B1.94 B2.39 B 7.85 B Operating expenses -45 M644 M621 M673 M 1.89 B Selling/general/admin expenses 105 M103 M105 M120 M 433 M Research & development 182 M57 M53 M52 M 344 M 영업 이익 1.08 B1.04 B1.32 B1.72 B 5.16 B Non-Operating Income, Total -412 M-447 M-683 M-251 M -1.79 B Interest expense, net of interest capitalized 287 M328 M453 M544 M 1.61 B Non-Operating Income, excl. Interest Expenses -699 M-775 M-1.14 B-795 M -3.4 B Unusual income/expense ———— — Pretax income 668 M591 M637 M1.47 B 3.36 B Equity in earnings ———— — Taxes 151 M116 M87 M276 M 630 M Non-controlling/minority interest 53 M40 M54 M56 M 203 M After tax other income/expense -41 M-40 M-20 M-32 M -133 M Net income before discontinued operations 517 M475 M550 M1.19 B 2.73 B Discontinued operations ———— — Net income 517 M475 M550 M1.19 B 2.73 B Dilution adjustment -53 M-40 M-54 M-56 M -203 M Preferred dividends 68 M67 M67 M68 M 270 M Diluted net income available to common stockholders 396 M368 M429 M1.07 B 2.26 B Basic earnings per share (Basic EPS) 0.170.150.180.43 0.93 Diluted earnings per share (Diluted EPS) 0.150.140.160.41 0.86 Average basic shares outstanding 2.4 B2.42 B2.43 B2.43 B 9.68 B Diluted shares outstanding 2.64 B2.63 B2.64 B2.63 B 10.55 B EBITDA 1.3 B1.3 B1.54 B1.96 B 6.1 B EBIT 1.08 B1.04 B1.32 B1.72 B 5.16 B Cost of revenue 1.06 B1.42 B1.39 B2.05 B 5.92 B Other cost of goods sold 1.06 B1.42 B1.39 B2.05 B 5.92 B Depreciation & amortization (cash flow) 216 M267 M218 M240 M 941 M