MGRE

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 516.4 M524.3 M496.6 M493.2 M528 M556.6 M 2.07 B Gross profit 516.4 M524.3 M496.6 M493.2 M528 M556.6 M 2.07 B Operating expenses 374.7 M392.4 M456.9 M412.7 M409.2 M526.6 M 1.81 B Selling/general/admin expenses 97 M98.4 M94.7 M95.7 M100.4 M117.7 M 408.5 M Research & development —————— — Operating income 153.3 M140.8 M51.4 M90.5 M131.9 M65 M 338.8 M Non-Operating Income, Total 10 M8.6 M1.4 M19.1 M22.6 M12.6 M 55.7 M Interest expense, net of interest capitalized 34.7 M35.2 M34.1 M34.5 M33.2 M34.7 M 136.5 M Non-Operating Income, excl. Interest Expenses -24.7 M-26.6 M-32.7 M-15.4 M-10.6 M-22.1 M -80.8 M Unusual income/expense —————— — Pretax income 217.1 M273.7 M126.6 M171.6 M362.6 M525.6 M 1.19 B Equity in earnings 52.7 M124.5 M75.3 M65.6 M88.6 M233.5 M 463 M Taxes 31.3 M52.6 M27.4 M35.7 M71.6 M147.6 M 282.3 M Non-controlling/minority interest 62.1 M58.9 M26.8 M51.7 M78.7 M30.5 M 187.7 M After tax other income/expense 1.3 M100 K700 K3.2 M-2 M-10 M -8.1 M Net income before discontinued operations 123.7 M162.2 M72.4 M84.2 M212.3 M347.5 M 716.4 M Discontinued operations —————— — Net income 123.7 M162.2 M72.4 M84.2 M212.3 M347.5 M 716.4 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 114.7 M167.4 M71.9 M89.9 M230.7 M364.2 M 756.7 M Basic earnings per share (Basic EPS) 4.115.362.482.967.4712.27 25.18 Diluted earnings per share (Diluted EPS) 3.854.952.22.816.8310.87 22.71 Average basic shares outstanding 31.4 M31.1 M29.2 M28.9 M28.7 M28.5 M 115.3 M Diluted shares outstanding 35.2 M36.1 M32.6 M32.3 M33 M33 M 130.9 M EBITDA —————— — EBIT —————— — Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) —————— —