MBI

Value 202020212022202320242025 TTM Total revenue 282 M189 M154 M7 M42 M80 M 80 M Gross profit 282 M189 M154 M7 M42 M80 M 80 M Operating expenses 97 M-33 M38 M74 M3 M6 M 12 M Selling/general/admin expenses 97 M————— — Research & development —————— — Operating income 185 M222 M116 M-67 M39 M74 M 68 M Non-Operating Income, Total 6 M3 M41 M76 M3 M6 M 6 M Interest expense, net of interest capitalized 178 M163 M179 M210 M208 M196 M 196 M Non-Operating Income, excl. Interest Expenses -172 M-160 M-138 M-134 M-205 M-190 M -190 M Unusual income/expense —————— — Pretax income 578 M445 M148 M484 M441 M181 M 181 M Equity in earnings —————— — Taxes 001 M000 0 Non-controlling/minority interest ——8 M4 M3 M6 M — After tax other income/expense 47 M22 M18 M26 M17 M8 M 8 M Net income before discontinued operations 578 M445 M141 M488 M444 M175 M 175 M Discontinued operations ——54 M3 M3 M2 M 2 M Net income 578 M445 M195 M491 M447 M177 M 177 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 578 M445 M149 M484 M441 M181 M 181 M Basic earnings per share (Basic EPS) -9.78-8.99-3.92-10.18-9.43-3.58 -3.58 Diluted earnings per share (Diluted EPS) -9.78-8.99-3.92-10.18-9.43-3.58 -3.58 Average basic shares outstanding 59.1 M49.5 M49.8 M48.2 M47.4 M49.28 M 196.78 M Diluted shares outstanding 59.1 M49.5 M49.8 M48.2 M47.4 M49.28 M 196.78 M EBITDA —————— — EBIT —————— — Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) —————— —