WLY

Value Q4, 24Q1, 25Q2, 25Q3, 25 TTM 총매출 442.58 M396.8 M421.75 M410.04 M 1.67 B Gross profit 331.64 M287.54 M317.36 M302.25 M 1.24 B Operating expenses 283.09 M253.54 M238.44 M232.44 M 1.01 B Selling/general/admin expenses 229.77 M240.33 M225.09 M219.1 M 914.28 M Research & development ———— — 영업 이익 76.47 M30.96 M73 M62.76 M 243.19 M Non-Operating Income, Total 443 K-3.51 M-3.59 M-9.25 M -15.91 M Interest expense, net of interest capitalized 11.27 M11.04 M11.67 M11.49 M 45.47 M Non-Operating Income, excl. Interest Expenses -12.3 M-14.43 M-13.29 M-19.22 M -59.23 M Unusual income/expense 1.47 M-127 K-1.96 M-1.52 M -2.15 M Pretax income 52.27 M17.71 M58.01 M44.4 M 172.38 M Equity in earnings ———— — Taxes -15.83 M6.01 M13.12 M14.72 M 18.02 M Non-controlling/minority interest ———— — After tax other income/expense -858 K-1.15 M-1.81 M-13.09 M -16.91 M Net income before discontinued operations 68.09 M11.7 M44.89 M29.68 M 154.36 M Discontinued operations ———— — Net income 68.09 M11.7 M44.89 M29.68 M 154.36 M Dilution adjustment ———— — Preferred dividends ———— — Diluted net income available to common stockholders 68.09 M11.7 M44.89 M29.68 M 154.36 M Basic earnings per share (Basic EPS) 1.270.220.850.57 2.91 Diluted earnings per share (Diluted EPS) 1.250.220.840.56 2.87 Average basic shares outstanding 54.05 M53.38 M53.09 M52.24 M 212.76 M Diluted shares outstanding 54.83 M53.97 M53.52 M52.66 M 214.97 M EBITDA 113.15 M67.41 M108.92 M98.35 M 387.84 M EBIT 76.47 M30.96 M73 M62.76 M 243.19 M Cost of revenue 110.94 M109.26 M104.39 M107.78 M 432.37 M Other cost of goods sold ———— — Depreciation & amortization (cash flow) 36.68 M36.45 M35.93 M35.59 M 144.65 M