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 M-41 M-76 M-3 M-6 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-220 M-286 M-211 M-202 M -202 M Unusual income/expense —————— — Pretax income -578 M-445 M-148 M-484 M-441 M-181 M -181 M Equity in earnings —————— — Taxes 001 M000 0 Non-controlling/minority interest ——-8 M4 M3 M-6 M -6 M After tax other income/expense -47 M-22 M-18 M-26 M17 M8 M 8 M Net income before discontinued operations -578 M-445 M-141 M-488 M-444 M-175 M -175 M Discontinued operations ——-54 M-3 M-3 M-2 M -2 M Net income -578 M-445 M-195 M-491 M-447 M-177 M -177 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -578 M-445 M-149 M-484 M-441 M-181 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 59.07 M49.47 M49.8 M48.21 M47.44 M49.28 M 196.77 M Diluted shares outstanding 59.07 M49.47 M49.8 M48.21 M47.44 M49.28 M 196.77 M EBITDA —————— — EBIT 185 M222 M116 M-67 M39 M74 M 68 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) —————— —