MBI

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 37 M14 M23 M15 M28 M 80 M Gross profit 37 M14 M23 M15 M28 M 80 M Operating expenses 3 M5 M1 M06 M 12 M Selling/general/admin expenses ————— — Research & development ————— — Operating income 34 M9 M22 M15 M22 M 68 M Non-Operating Income, Total 0-5 M-1 M00 -6 M Interest expense, net of interest capitalized 50 M50 M48 M50 M48 M 196 M Non-Operating Income, excl. Interest Expenses -50 M-55 M-49 M-50 M-48 M -202 M Unusual income/expense ————— — Pretax income -50 M-62 M-56 M-7 M-56 M -181 M Equity in earnings ————— — Taxes 00000 0 Non-controlling/minority interest 0000-6 M -6 M After tax other income/expense 10 M-1 M-4 M-1 M14 M 8 M Net income before discontinued operations -50 M-62 M-56 M-7 M-50 M -175 M Discontinued operations -1 M00-1 M-1 M -2 M Net income -51 M-62 M-56 M-8 M-51 M -177 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -50 M-62 M-56 M-7 M-56 M -181 M Basic earnings per share (Basic EPS) -1.07-1.28-1.12-0.17-1.01 -3.58 Diluted earnings per share (Diluted EPS) -1.07-1.28-1.12-0.17-1.01 -3.58 Average basic shares outstanding 47.44 M48.35 M49.54 M49.6 M49.28 M 196.77 M Diluted shares outstanding 47.44 M48.35 M49.54 M49.6 M49.28 M 196.77 M EBITDA ————— — EBIT 34 M9 M22 M15 M22 M 68 M Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) ————— —