MGEE

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 218.97 M159.45 M175.68 M189.55 M242.7 M161.19 M 769.13 M Gross profit -7.58 M-8.46 M-8.68 M-9.08 M-9.8 M9.29 M -18.28 M Operating expenses 166.1 M125.23 M124.6 M157.06 M189.55 M128.56 M 599.78 M Selling/general/admin expenses 1.2 M500 K800 K800 K1.1 M1.6 M 4.3 M Research & development —————— — Operating income 52.87 M34.22 M51.08 M32.49 M53.15 M32.63 M 169.35 M Non-Operating Income, Total 2.6 M3.71 M9.89 M3.6 M10.99 M14.29 M 38.77 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 2.6 M3.71 M9.89 M3.6 M10.99 M14.29 M 38.77 M Unusual income/expense —————— — Pretax income 58.65 M40.99 M64.31 M39.51 M67.68 M46.92 M 218.43 M Equity in earnings 3.18 M3.06 M3.35 M3.42 M3.54 M— — Taxes 6.3 M2.98 M7.79 M3.71 M5.86 M4.28 M 21.63 M Non-controlling/minority interest —————— — After tax other income/expense -832 K1.09 M3.39 M—3.21 M— — Net income before discontinued operations 41.59 M26.5 M44.5 M23.3 M48.48 M33.35 M 149.63 M Discontinued operations —————— — Net income 41.59 M26.5 M44.5 M23.3 M48.48 M33.35 M 149.63 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 41.59 M26.5 M44.5 M23.3 M48.48 M33.35 M 149.63 M Basic earnings per share (Basic EPS) 1.140.731.220.631.320.89 4.06 Diluted earnings per share (Diluted EPS) 1.140.721.220.641.320.89 4.07 Average basic shares outstanding 36.51 M36.54 M36.54 M36.53 M36.59 M36.97 M — Diluted shares outstanding 36.54 M36.57 M36.58 M36.57 M36.62 M37.03 M — EBITDA —————— — EBIT 215.57 M156.75 M172.68 M183.12 M239.85 M159.59 M 755.24 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) —————— —