VTOL

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 353.53 M350.53 M376.43 M386.29 M377.26 M 1.49 B Gross profit 333.1 M330.28 M355.53 M366.38 M356.65 M 1.41 B Operating expenses 119.55 M120.71 M130.98 M129.92 M221.09 M 602.69 M Selling/general/admin expenses 44.37 M43.1 M44.38 M43.2 M43.44 M 174.12 M Research & development ————— — 영업 이익 31.8 M33.55 M42.64 M50.53 M32.08 M 158.81 M Non-Operating Income, Total -12.99 M4.02 M9.58 M-10.79 M-10.38 M -7.57 M Interest expense, net of interest capitalized 9.06 M9.49 M10.03 M9.96 M10.43 M 39.92 M Non-Operating Income, excl. Interest Expenses -15.88 M-16.86 M-18.03 M-17.66 M-17.93 M -70.48 M Unusual income/expense -6.17 M11.39 M17.58 M-3.09 M-2.88 M 22.99 M Pretax income 18.82 M37.56 M52.22 M39.75 M21.7 M 151.24 M Equity in earnings 1.34 M702 K180 K-2 0002.3 M 3.18 M Taxes -12.95 M10.18 M20.44 M-11.84 M3.03 M 21.81 M Non-controlling/minority interest -25 K22 K31 K47 K253 K 353 K After tax other income/expense ————— — Net income before discontinued operations 31.79 M27.36 M31.75 M51.54 M18.42 M 129.07 M Discontinued operations ————— — Net income 31.79 M27.36 M31.75 M51.54 M18.42 M 129.07 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 31.79 M27.36 M31.75 M51.54 M18.42 M 129.07 M Basic earnings per share (Basic EPS) 1.110.951.11.790.63 4.47 Diluted earnings per share (Diluted EPS) 1.070.921.071.720.61 4.32 Average basic shares outstanding 28.52 M28.67 M28.82 M28.87 M28.86 M 115.22 M Diluted shares outstanding 29.55 M29.87 M29.79 M29.93 M29.88 M 119.47 M EBITDA 47.24 M50.24 M53.56 M60.03 M50.27 M 214.11 M EBIT 30.54 M33.4 M36.25 M42.29 M31.9 M 143.84 M Cost of revenue 20.43 M20.25 M20.9 M19.91 M20.61 M 81.67 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 16.7 M16.84 M17.31 M17.74 M18.38 M 70.27 M