WSR

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 40.84 M38 M37.89 M41.05 M43.92 M 160.86 M Gross profit 33.1 M30.67 M30.31 M33.05 M34.12 M 128.16 M Operating expenses 2.32 M15.19 M13.69 M480 K-490 K 28.86 M Selling/general/admin expenses 5.58 M5.44 M4.92 M5.32 M5.54 M 21.22 M Research & development ————— — 영업 이익 30.79 M15.49 M16.62 M32.57 M34.61 M 99.29 M Non-Operating Income, Total 3.4 M-8.1 M-8.1 M4.57 M9.09 M -2.54 M Interest expense, net of interest capitalized 8.22 M8.1 M8.29 M8.66 M8.63 M 33.67 M Non-Operating Income, excl. Interest Expenses -4.82 M-16.19 M-16.39 M-4.08 M461 K -36.21 M Unusual income/expense ————— — Pretax income 17.68 M3.88 M5.21 M18.7 M23.25 M 51.04 M Equity in earnings 00000 0 Taxes 123 K127 K94 K131 K130 K 482 K Non-controlling/minority interest 223 K47 K64 K232 K287 K 630 K After tax other income/expense ————— — Net income before discontinued operations 17.34 M3.7 M5.05 M18.33 M22.84 M 49.93 M Discontinued operations ————— — Net income 17.34 M3.7 M5.05 M18.33 M22.84 M 49.93 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 17.34 M3.7 M5.05 M18.33 M22.84 M 49.93 M Basic earnings per share (Basic EPS) 0.340.070.10.360.45 0.98 Diluted earnings per share (Diluted EPS) 0.330.070.10.350.43 0.95 Average basic shares outstanding 50.21 M50.89 M50.9 M51.02 M50.96 M 203.76 M Diluted shares outstanding 51.35 M52.01 M51.91 M52.08 M52.32 M 208.32 M EBITDA 22.94 M21.3 M21.83 M22.45 M23.93 M 89.51 M EBIT 14.28 M11.97 M13.31 M14.12 M14.17 M 53.58 M Cost of revenue 7.74 M7.33 M7.58 M8 M9.79 M 32.7 M Other cost of goods sold 7.54 M7.01 M7.17 M7.94 M9.69 M 31.82 M Depreciation & amortization (cash flow) 8.65 M9.32 M8.52 M8.33 M9.76 M 35.93 M