MGEE

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 8.4 M8.21 M7.58 M8.46 M8.68 M9.08 M 33.8 M Gross profit 8.4 M8.21 M7.58 M8.46 M8.68 M9.08 M 33.8 M Operating expenses 120.34 M143.77 M166.1 M125.23 M124.6 M157.06 M 573 M Selling/general/admin expenses 1.2 M1.4 M1.2 M500 K800 K800 K 3.3 M Research & development —————— — Operating income 48.14 M27.64 M52.87 M34.22 M51.08 M32.49 M 170.65 M Non-Operating Income, Total 4.84 M5.26 M2.6 M3.71 M9.89 M3.6 M 19.8 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 4.84 M5.26 M2.6 M3.71 M9.89 M3.6 M 19.8 M Unusual income/expense —————— — Pretax income 55.88 M36.75 M58.65 M40.99 M64.31 M39.51 M 203.46 M Equity in earnings 2.9 M3.85 M3.18 M3.06 M3.35 M3.42 M 13.01 M Taxes 3.64 M2.67 M6.3 M2.98 M7.79 M3.71 M 20.77 M Non-controlling/minority interest —————— — After tax other income/expense 317 K236 K832 K-454 K2.63 M— — Net income before discontinued operations 40.94 M22.02 M41.59 M26.5 M44.5 M23.3 M 135.89 M Discontinued operations —————— — Net income 40.94 M22.02 M41.59 M26.5 M44.5 M23.3 M 135.89 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 40.94 M22.02 M41.59 M26.5 M44.5 M23.3 M 135.89 M Basic earnings per share (Basic EPS) 1.130.611.140.731.220.63 3.72 Diluted earnings per share (Diluted EPS) 1.130.611.140.721.220.64 3.72 Average basic shares outstanding 36.18 M36.21 M36.51 M36.54 M36.54 M36.53 M 146.13 M Diluted shares outstanding 36.21 M36.24 M36.54 M36.57 M36.58 M36.57 M 146.25 M EBITDA —————— — EBIT —————— — Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) —————— —