MCY

Value 202020212022202320242025 TTM Total revenue 3.78 B3.99 B3.64 B4.63 B5.48 B5.99 B 5.99 B Gross profit 749.58 M587.02 M-384.76 M391.85 M4.6 B6.33 B 2 B Operating expenses 1.24 B1.25 B1.23 B1.27 B-52.5 M-27.38 M -40.19 M Selling/general/admin expenses 37.84 M50.24 M11.81 M8.9 M25.45 M46.63 M 32 M Research & development —————— — Operating income -489.13 M-665.14 M-1.61 B-881.07 M4.65 B6.36 B 2.04 B Non-Operating Income, Total 80 M105.26 M-494.05 M94.51 M80.04 M121.18 M 131.37 M Interest expense, net of interest capitalized 17.05 M17.11 M17.23 M24.17 M30.95 M28.66 M 28.62 M Non-Operating Income, excl. Interest Expenses 62.95 M88.15 M-511.28 M70.34 M49.09 M92.52 M 102.75 M Unusual income/expense —————— — Pretax income 458.5 M299.31 M-670.72 M99.43 M574.88 M663.65 M 663.65 M Equity in earnings —————— — Taxes 83.89 M51.37 M-158.04 M3.09 M106.93 M122.56 M 122.56 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 374.61 M247.94 M-512.67 M96.34 M467.95 M541.09 M 541.09 M Discontinued operations —————— — Net income 374.61 M247.94 M-512.67 M96.34 M467.95 M541.09 M 541.09 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 374.61 M247.94 M-512.67 M96.34 M467.95 M541.09 M 541.09 M Basic earnings per share (Basic EPS) 6.774.48-9.261.748.459.77 9.77 Diluted earnings per share (Diluted EPS) 6.774.48-9.261.748.459.77 9.77 Average basic shares outstanding 55.36 M55.37 M55.37 M55.37 M55.37 M55.39 M 221.56 M Diluted shares outstanding 55.36 M55.37 M55.37 M55.37 M55.38 M55.39 M 221.56 M EBITDA 168 M2.56 M-921.79 M-136.6 M5.55 B7.36 B 2.98 B EBIT -489.13 M-665.14 M-1.61 B-881.07 M4.65 B6.36 B 2.04 B Cost of revenue 3.03 B3.41 B4.03 B4.24 B874.66 M-341.86 M 3.99 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 657.13 M667.7 M691.2 M744.47 M898.15 M994.91 M 944.44 M