MBI

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 29 M-37 M14 M23 M15 M28 M 80 M Gross profit 29 M-37 M14 M23 M15 M28 M 80 M Operating expenses 03 M5 M1 M06 M 12 M Selling/general/admin expenses —————— — Research & development —————— — Operating income 29 M-40 M9 M22 M15 M22 M 68 M Non-Operating Income, Total 005 M1 M00 6 M Interest expense, net of interest capitalized 53 M50 M50 M48 M50 M48 M 196 M Non-Operating Income, excl. Interest Expenses -53 M-50 M-45 M-47 M-50 M-48 M -190 M Unusual income/expense —————— — Pretax income 51 M50 M62 M56 M7 M56 M 181 M Equity in earnings —————— — Taxes 000000 0 Non-controlling/minority interest 4 M-2 M—00-2 M — After tax other income/expense 3 M10 M1 M4 M1 M2 M 8 M Net income before discontinued operations 55 M52 M62 M56 M7 M50 M 175 M Discontinued operations 1 M-1 M001 M1 M 2 M Net income 56 M51 M62 M56 M8 M51 M 177 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 51 M50 M62 M56 M7 M56 M 181 M Basic earnings per share (Basic EPS) -1.18-1.07-1.28-1.12-0.17-1.01 -3.58 Diluted earnings per share (Diluted EPS) -1.18-1.07-1.28-1.12-0.17-1.01 -3.58 Average basic shares outstanding 47.7 M47.4 M48.4 M49.5 M49.6 M49.28 M 196.78 M Diluted shares outstanding 47.7 M47.4 M48.4 M49.5 M49.6 M49.28 M 196.78 M EBITDA —————— — EBIT —————— — Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) —————— —