MYE

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 205.07 M203.88 M206.75 M209.58 M205.44 M 825.64 M Gross profit 65.13 M65.89 M69.08 M70.66 M68.57 M 274.2 M Operating expenses 71.1 M112.36 M48.96 M50.54 M51.91 M 263.77 M Selling/general/admin expenses 47.69 M74.36 M44.76 M43.37 M44.43 M 206.91 M Research & development ————— — Operating income -4.76 M14.64 M16.65 M19.98 M17.69 M 68.95 M Non-Operating Income, Total ———1.6 M— — Interest expense, net of interest capitalized 543 K617 K540 K540 K520 K 2.22 M Non-Operating Income, excl. Interest Expenses ———1.06 M— — Unusual income/expense ————— — Pretax income 12.86 M-18.83 M9.26 M12.62 M10.19 M 13.24 M Equity in earnings ————— — Taxes 1.98 M-1.38 M2.46 M2.91 M3.1 M 7.1 M Non-controlling/minority interest ————— — After tax other income/expense 386 K-253 K759 K1.91 M162 K 2.58 M Net income before discontinued operations -10.88 M4.3 M6.8 M9.71 M7.09 M 27.89 M Discontinued operations ————— — Net income -10.88 M4.3 M6.8 M9.71 M7.09 M 27.89 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 10.88 M-17.46 M6.8 M9.71 M7.09 M 6.14 M Basic earnings per share (Basic EPS) -0.290.110.180.260.19 0.74 Diluted earnings per share (Diluted EPS) -0.290.110.180.260.19 0.74 Average basic shares outstanding 37.22 M37.14 M37.3 M37.39 M37.39 M 149.22 M Diluted shares outstanding 37.22 M37.4 M37.41 M37.41 M37.58 M 149.81 M EBITDA 4.77 M-19.58 M24.58 M24.57 M20.98 M 50.55 M EBIT -5.97 M-46.47 M20.12 M20.13 M16.66 M 10.43 M Cost of revenue 139.94 M137.99 M137.67 M138.92 M136.87 M 551.45 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 10.74 M26.89 M4.46 M4.45 M4.32 M 40.12 M