MWA

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 356.7 M348.2 M304.3 M364.3 M380.3 M380.8 M318.2 M 1.44 B Gross profit 131.4 M110.9 M103 M128 M145.7 M140 M119.8 M 533.5 M Operating expenses 64.4 M82.5 M55.6 M58.1 M72 M70.4 M63.1 M 263.6 M Selling/general/admin expenses 61.5 M63.1 M53.9 M55.7 M71 M66.7 M59.8 M 253.2 M Research & development ——————— — Operating income 67 M28.4 M47.4 M69.9 M73.7 M69.6 M56.7 M 269.9 M Non-Operating Income, Total 3.8 M2.2 M1.6 M2.2 M1.7 M4.6 M1 M 9.5 M Interest expense, net of interest capitalized —1.7 M———700 K1 M — Non-Operating Income, excl. Interest Expenses 3.8 M500 K1.6 M2.2 M1.7 M3.9 M0 7.8 M Unusual income/expense ——————— — Pretax income 63.2 M24.4 M45.8 M67.7 M72 M68.7 M55.7 M 264.1 M Equity in earnings ——————— — Taxes 15.9 M14.4 M10.5 M16.4 M19.5 M16.1 M12.5 M 64.5 M Non-controlling/minority interest ——————— — After tax other income/expense 0—300 K300 K300 K—400 K — Net income before discontinued operations 47.3 M10 M35.3 M51.3 M52.5 M52.6 M43.2 M 199.6 M Discontinued operations ——————— — Net income 47.3 M10 M35.3 M51.3 M52.5 M52.6 M43.2 M 199.6 M Dilution adjustment ——————— — Preferred dividends ——————— — Diluted net income available to common stockholders 47.3 M10 M35.3 M51.3 M52.5 M52.6 M43.2 M 199.6 M Basic earnings per share (Basic EPS) 0.30.070.230.330.340.330.28 1.28 Diluted earnings per share (Diluted EPS) 0.30.070.220.330.330.340.27 1.27 Average basic shares outstanding 155.7 M155.9 M156.3 M156.6 M156.5 M156.4 M156.3 M 625.8 M Diluted shares outstanding 156.7 M156.9 M157.5 M157.5 M157.4 M157.5 M157.3 M 629.7 M EBITDA 83.3 M45.4 M58.5 M81.2 M85.4 M82.4 M68.8 M 317.8 M EBIT 67 M28.4 M47.4 M69.9 M73.7 M69.6 M56.7 M 269.9 M Cost of revenue 225.3 M237.3 M201.3 M236.3 M234.6 M240.8 M198.4 M 910.1 M Other cost of goods sold 3 M4.9 M4 M900 K-1.8 M8.8 M2.8 M 10.7 M Depreciation & amortization (cash flow) 16.3 M17 M11.1 M11.3 M11.7 M12.8 M12.1 M 47.9 M