MYE

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 203.88 M206.75 M209.58 M205.44 M203.97 M 825.74 M Gross profit 65.89 M69.08 M70.66 M68.57 M67.74 M 276.05 M Operating expenses 90.11 M42.13 M50.68 M51.91 M55.81 M 200.53 M Selling/general/admin expenses 74.36 M44.76 M43.37 M44.43 M39.85 M 172.4 M Research & development ————— — Operating income 14.64 M16.65 M19.98 M17.69 M20.24 M 74.56 M Non-Operating Income, Total ——1.6 M—— — Interest expense, net of interest capitalized 599 K540 K540 K541 K702 K 2.32 M Non-Operating Income, excl. Interest Expenses ——1.06 M—— — Unusual income/expense ————— — Pretax income 6.88 M9.26 M12.62 M10.19 M13.06 M 45.13 M Equity in earnings ————— — Taxes 2.58 M2.46 M2.91 M3.1 M1.73 M 10.21 M Non-controlling/minority interest ————— — After tax other income/expense 847 K759 K1.91 M162 K-731 K 2.1 M Net income before discontinued operations 4.3 M6.8 M9.71 M7.09 M11.33 M 34.93 M Discontinued operations ————— — Net income 4.3 M6.8 M9.71 M7.09 M11.33 M 34.93 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 4.3 M6.8 M9.71 M7.09 M11.33 M 34.93 M Basic earnings per share (Basic EPS) 0.110.180.260.190.3 0.93 Diluted earnings per share (Diluted EPS) 0.110.180.260.190.3 0.93 Average basic shares outstanding 37.14 M37.3 M37.39 M37.39 M37.37 M 149.45 M Diluted shares outstanding 37.4 M37.41 M37.41 M37.58 M37.56 M 149.97 M EBITDA 2.68 M31.41 M24.43 M20.98 M16.15 M 92.97 M EBIT -24.22 M26.95 M19.98 M16.66 M11.93 M 75.52 M Cost of revenue 137.99 M137.67 M138.92 M136.87 M136.23 M 549.69 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 26.89 M4.46 M4.45 M4.32 M4.22 M 17.45 M