WHD

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 272.12 M280.32 M273.57 M263.95 M261.2 M 1.08 B Gross profit 102.89 M107.74 M100 M97.12 M94.56 M 399.42 M Operating expenses 201.67 M211.71 M212.77 M202.72 M201.35 M 828.55 M Selling/general/admin expenses 32.44 M39.13 M39.19 M35.89 M34.71 M 148.92 M Research & development ————— — 영업 이익 70.45 M68.61 M60.8 M61.23 M59.85 M 250.5 M Non-Operating Income, Total 3.2 M00221 K-1.01 M -794 K Interest expense, net of interest capitalized 430 K———615 K — Non-Operating Income, excl. Interest Expenses -430 K000-615 K -615 K Unusual income/expense 3.2 M00221 K-1.01 M -794 K Pretax income 75.96 M70.94 M63.32 M64.43 M61.98 M 260.67 M Equity in earnings ————— — Taxes 18.51 M16.83 M14.28 M14.24 M13.68 M 59.03 M Non-controlling/minority interest 10.76 M9.88 M8.72 M8.56 M8.46 M 35.63 M After tax other income/expense ————— — Net income before discontinued operations 46.69 M44.22 M40.33 M41.62 M39.84 M 166.01 M Discontinued operations ————— — Net income 46.69 M44.22 M40.33 M41.62 M39.84 M 166.01 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 46.69 M44.22 M40.33 M41.62 M39.84 M 166.01 M Basic earnings per share (Basic EPS) 0.690.650.590.60.58 2.42 Diluted earnings per share (Diluted EPS) 0.680.640.590.60.58 2.41 Average basic shares outstanding 66.39 M68.19 M68.36 M68.47 M68.56 M 273.58 M Diluted shares outstanding 79.92 M68.66 M68.76 M68.88 M69.02 M 275.32 M EBITDA -83.46 M-88.29 M-96.89 M-89.41 M-90.63 M -365.22 M EBIT -98.78 M-103.97 M-112.78 M-105.6 M-106.79 M -429.13 M Cost of revenue 169.23 M172.58 M173.58 M166.83 M166.64 M 679.63 M Other cost of goods sold 1.1 M-296 K1.2 M1.54 M724 K 3.16 M Depreciation & amortization (cash flow) 15.31 M15.68 M15.89 M16.19 M16.16 M 63.91 M