MEI

Value Q3, 24Q4, 24Q1, 25Q2, 25 TTM Total revenue 245.4 M262.6 M246.4 M252.6 M 1.01 B Gross profit 41.3 M19.6 M43.5 M47.7 M 152.1 M Operating expenses 43.5 M61.3 M41.9 M44.9 M 191.6 M Selling/general/admin expenses 37.7 M37.4 M36.6 M39 M 150.7 M Research & development ———— — Operating income 2.2 M4.8 M1.1 M2.9 M 11 M Non-Operating Income, Total 500 K1.3 M1.3 M1.4 M 4.5 M Interest expense, net of interest capitalized 300 K300 K300 K500 K 1.4 M Non-Operating Income, excl. Interest Expenses 200 K1 M1 M900 K 3.1 M Unusual income/expense ———— — Pretax income 8.2 M27.2 M6.1 M4.2 M 45.7 M Equity in earnings ———— — Taxes 6.2 M-2.1 M4.2 M5.7 M 14 M Non-controlling/minority interest ———— — After tax other income/expense 0800 K1 M600 K 2.4 M Net income before discontinued operations 14.4 M28.3 M10.3 M9.9 M 62.9 M Discontinued operations ———— — Net income 14.4 M28.3 M10.3 M9.9 M 62.9 M Dilution adjustment ———— — Preferred dividends ———— — Diluted net income available to common stockholders 14.4 M28.3 M10.3 M9.9 M 62.9 M Basic earnings per share (Basic EPS) -0.41-0.79-0.29-0.28 -1.77 Diluted earnings per share (Diluted EPS) -0.41-0.79-0.29-0.28 -1.77 Average basic shares outstanding 35.18 M35.33 M35.37 M35.47 M 141.36 M Diluted shares outstanding 35.18 M35.33 M35.37 M35.47 M 141.36 M EBITDA 17.4 M-20.2 M22.4 M23.5 M 43.1 M EBIT 3.3 M-36.2 M7.5 M8.5 M -16.9 M Cost of revenue 198.6 M237.5 M197 M199.2 M 832.3 M Other cost of goods sold ——1.7 M1.7 M — Depreciation & amortization (cash flow) 14.1 M16 M14.9 M15 M 60 M