MUX

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 35.7 M46.7 M50.53 M64.62 M74.05 M 235.91 M Gross profit 10.07 M12.28 M7.82 M17.4 M31.5 M 68.99 M Operating expenses 17.71 M15.66 M16.25 M-4.7 M-9.75 M 17.45 M Selling/general/admin expenses 3.37 M5.05 M6.07 M12.21 M9.46 M 32.79 M Research & development ————— — Operating income -7.64 M-3.38 M-8.43 M22.1 M41.24 M 51.53 M Non-Operating Income, Total 291 K5.3 M6.7 M-8 M-8.04 M -4.03 M Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses -1.29 M-1.75 M-1.63 M-1.77 M-1.7 M -6.84 M Unusual income/expense 1.58 M7.05 M8.33 M-6.23 M-6.34 M 2.81 M Pretax income -7.35 M1.93 M-1.73 M14.1 M33.2 M 47.5 M Equity in earnings ————30.34 M — Taxes -1.08 M-1.11 M-1.27 M-24.03 M-174 K -26.58 M Non-controlling/minority interest ———2.77 M— — After tax other income/expense 113 K-383 K0-79 K-2.51 M — Net income before discontinued operations -6.27 M3.04 M-462 K38.13 M33.38 M 74.08 M Discontinued operations ————— — Net income -6.27 M3.04 M-462 K38.13 M33.38 M 74.08 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -6.27 M3.04 M-462 K38.13 M34.52 M 75.22 M Basic earnings per share (Basic EPS) -0.120.06-0.010.70.56 1.31 Diluted earnings per share (Diluted EPS) -0.120.06-0.010.570.47 1.09 Average basic shares outstanding 53.27 M53.97 M54.17 M54.75 M58.86 M — Diluted shares outstanding 53.27 M54.02 M54.17 M66.61 M72.43 M — EBITDA 24.16 M37.9 M41.93 M76.51 M90.87 M 247.21 M EBIT 17.99 M31.04 M34.29 M69.33 M83.8 M 218.45 M Cost of revenue 19.61 M27.73 M35.23 M47.23 M42.55 M 152.75 M Other cost of goods sold 19.61 M27.73 M35.23 M40.19 M35.64 M 138.8 M Depreciation & amortization (cash flow) 6.17 M6.85 M7.64 M7.18 M7.08 M 28.75 M