MBI

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 14 M23 M15 M28 M24 M27 M 94 M Gross profit 14 M23 M15 M28 M24 M27 M 94 M Operating expenses 5 M1 M06 M00 6 M Selling/general/admin expenses —————— — Research & development —————— — Operating income 9 M22 M15 M22 M24 M27 M 88 M Non-Operating Income, Total -5 M-1 M0000 0 Interest expense, net of interest capitalized 50 M48 M50 M48 M47 M48 M 193 M Non-Operating Income, excl. Interest Expenses -55 M-49 M-50 M-48 M-47 M-48 M -193 M Unusual income/expense —————— — Pretax income -62 M-56 M-7 M-56 M-41 M-43 M -147 M Equity in earnings —————— — Taxes 000000 0 Non-controlling/minority interest 000-6 M-2 M3 M -5 M After tax other income/expense -1 M-4 M-1 M14 M-3 M7 M 17 M Net income before discontinued operations -62 M-56 M-7 M-50 M-39 M-43 M -139 M Discontinued operations 00-1 M-1 M-1 M0 -3 M Net income -62 M-56 M-8 M-51 M-40 M-43 M -142 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -62 M-56 M-7 M-56 M-41 M-46 M -150 M Basic earnings per share (Basic EPS) -1.28-1.12-0.17-1.01-0.8-0.91 -2.89 Diluted earnings per share (Diluted EPS) -1.28-1.12-0.17-1.01-0.8-0.91 -2.89 Average basic shares outstanding 48.35 M49.54 M49.6 M49.28 M49.8 M50.2 M — Diluted shares outstanding 48.35 M49.54 M49.6 M49.28 M49.8 M50.2 M — EBITDA —————— — EBIT 9 M22 M15 M22 M24 M27 M 88 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) —————— —