MCS

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 188.31 M148.77 M206.04 M210.15 M193.5 M154.4 M 764.1 M Gross profit 188.31 M148.77 M206.04 M210.15 M193.5 M154.4 M 764.1 M Operating expenses 190.5 M169.18 M193.04 M187.42 M191.76 M48.96 M 621.18 M Selling/general/admin expenses 27.84 M29.96 M29.62 M30.09 M28.99 M31.05 M 119.74 M Research & development —————— — Operating income -2.18 M-20.41 M13.01 M22.73 M1.74 M-19.26 M 18.21 M Non-Operating Income, Total -3.01 M-3.76 M-2.94 M1.46 M-3.11 M-3.73 M -8.33 M Interest expense, net of interest capitalized 2.81 M2.82 M2.98 M2.77 M2.9 M2.63 M 11.28 M Non-Operating Income, excl. Interest Expenses -2.62 M-3.32 M-5.48 M-5.49 M-5.57 M-5.91 M -22.45 M Unusual income/expense -392 K-444 K-443 K4.19 M-452 K-447 K 2.85 M Pretax income -5.19 M-24.17 M10.07 M24.19 M-1.38 M-22.99 M 9.89 M Equity in earnings -158 K-570 K75 K57 K-173 K-674 K -715 K Taxes -6.18 M-7.36 M2.75 M7.96 M-7.33 M-7.64 M -4.26 M Non-controlling/minority interest 2.87 M————— — After tax other income/expense —————— — Net income before discontinued operations 986 K-16.82 M7.32 M16.23 M5.96 M-15.35 M 14.15 M Discontinued operations —————— — Net income 986 K-16.82 M7.32 M16.23 M5.96 M-15.35 M 14.15 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 986 K-16.82 M7.32 M16.23 M5.96 M-15.35 M 14.15 M Basic earnings per share (Basic EPS) 0.03-0.540.230.530.2-0.51 0.45 Diluted earnings per share (Diluted EPS) 0.03-0.530.230.520.19-0.51 0.43 Average basic shares outstanding 31.89 M31.6 M31.3 M31.06 M31.16 M30.68 M — Diluted shares outstanding 31.89 M31.6 M31.43 M31.18 M31.28 M30.68 M — EBITDA 16.5 M-1.88 M31.36 M40.32 M20.41 M-672 K 91.42 M EBIT -2.18 M-20.41 M13.01 M22.73 M1.74 M-19.26 M 18.21 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 18.68 M18.54 M18.36 M17.59 M18.67 M18.59 M 73.21 M