JBI

Value Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 226.3 M210.5 M228.1 M219.3 M 884.2 M Gross profit 82.2 M81.9 M93.2 M85.7 M 343 M Operating expenses 61.4 M56.6 M57.2 M56.3 M 231.5 M Selling/general/admin expenses 60.7 M56.6 M57.2 M56.3 M 230.8 M Research & development ———— — Operating income 20.8 M25.3 M36 M29.4 M 111.5 M Non-Operating Income, Total -8.2 M1.4 M1.4 M-8.1 M -13.5 M Interest expense, net of interest capitalized 8.8 M10.2 M9.1 M8.7 M 36.8 M Non-Operating Income, excl. Interest Expenses -17.6 M-9.1 M-7.9 M-17.4 M -52 M Unusual income/expense 600 K300 K200 K600 K 1.7 M Pretax income 12.6 M15.4 M27.1 M21.3 M 76.4 M Equity in earnings 700 K-100 K-200 K400 K — Taxes 5.5 M4.6 M6.4 M6.1 M 22.6 M Non-controlling/minority interest ———— — After tax other income/expense ———— — Net income before discontinued operations 7.1 M10.8 M20.7 M15.2 M 53.8 M Discontinued operations ———— — Net income 7.1 M10.8 M20.7 M15.2 M 53.8 M Dilution adjustment ———— — Preferred dividends ———— — Diluted net income available to common stockholders 7.1 M10.8 M20.7 M15.2 M 53.8 M Basic earnings per share (Basic EPS) 0.050.080.150.11 0.39 Diluted earnings per share (Diluted EPS) 0.040.080.150.11 0.38 Average basic shares outstanding 139.31 M140.05 M139.55 M138.87 M 557.79 M Diluted shares outstanding 139.74 M140.27 M140 M139.44 M 559.45 M EBITDA 58.7 M38.1 M48.4 M41.5 M 186.7 M EBIT 20.8 M25.3 M36 M29.4 M 111.5 M Cost of revenue 144.1 M128.6 M134.9 M133.6 M 541.2 M Other cost of goods sold -200 K600 K500 K200 K — Depreciation & amortization (cash flow) 37.9 M12.8 M12.4 M12.1 M 75.2 M