MBI

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 37 M14 M23 M15 M28 M24 M 90 M Gross profit 37 M14 M23 M15 M28 M24 M 90 M Operating expenses 3 M5 M1 M06 M0 7 M Selling/general/admin expenses —————— — Research & development —————— — Operating income 34 M9 M22 M15 M22 M24 M 83 M Non-Operating Income, Total 0-5 M-1 M000 -1 M Interest expense, net of interest capitalized 50 M50 M48 M50 M48 M47 M 193 M Non-Operating Income, excl. Interest Expenses -50 M-55 M-49 M-50 M-48 M-47 M -194 M Unusual income/expense —————— — Pretax income -50 M-62 M-56 M-7 M-56 M-41 M -160 M Equity in earnings —————— — Taxes 000000 0 Non-controlling/minority interest 0000-6 M-2 M -8 M After tax other income/expense 10 M-1 M-4 M-1 M14 M-3 M 6 M Net income before discontinued operations -50 M-62 M-56 M-7 M-50 M-39 M -152 M Discontinued operations -1 M00-1 M-1 M-1 M -3 M Net income -51 M-62 M-56 M-8 M-51 M-40 M -155 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -50 M-62 M-56 M-7 M-56 M-41 M -160 M Basic earnings per share (Basic EPS) -1.07-1.28-1.12-0.17-1.01-0.8 -3.1 Diluted earnings per share (Diluted EPS) -1.07-1.28-1.12-0.17-1.01-0.8 -3.1 Average basic shares outstanding 47.44 M48.35 M49.54 M49.6 M49.28 M49.8 M — Diluted shares outstanding 47.44 M48.35 M49.54 M49.6 M49.28 M49.8 M — EBITDA —————— — EBIT 34 M9 M22 M15 M22 M24 M 83 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) —————— —