MBWM

Value 202020212022202320242025 TTM Total revenue 153.37 M184.58 M183.77 M217.99 M224.07 M110.3 M 208.21 M Gross profit 153.37 M184.58 M177.22 M210.29 M216.68 M236.25 M 236.25 M Operating expenses -8.35 M-10.25 M15.23 M17.33 M13.81 M16.25 M 13.4 M Selling/general/admin expenses 19.68 M20.97 M23.47 M24.33 M25.62 M27.05 M 25.38 M Research & development —————— — Operating income 162.83 M197.6 M163.89 M195.68 M206.47 M222.53 M 225.37 M Non-Operating Income, Total 1.21 M1.16 M1.68 M1.5 M2.56 M3.29 M 3.29 M Interest expense, net of interest capitalized 26.07 M19.43 M23.59 M77.81 M130.42 M129.15 M 129.15 M Non-Operating Income, excl. Interest Expenses -24.85 M-18.27 M-21.92 M-76.31 M-127.86 M-125.86 M -125.86 M Unusual income/expense —————— — Pretax income 54.85 M73.72 M75.79 M102.7 M98.29 M103.49 M 103.49 M Equity in earnings —————— — Taxes 10.71 M14.7 M14.73 M20.48 M18.69 M14.74 M 14.74 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 44.14 M59.02 M61.06 M82.22 M79.59 M88.75 M 88.75 M Discontinued operations —————— — Net income 44.14 M59.02 M61.06 M82.22 M79.59 M88.75 M 88.75 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 44.14 M59.02 M61.06 M82.22 M79.59 M88.75 M 88.75 M Basic earnings per share (Basic EPS) 2.713.693.855.134.935.47 5.47 Diluted earnings per share (Diluted EPS) 2.713.693.855.134.935.47 5.47 Average basic shares outstanding 16.27 M15.99 M15.86 M16.02 M16.13 M16.24 M 64.93 M Diluted shares outstanding 16.27 M15.99 M15.86 M16.02 M16.13 M16.24 M 64.93 M EBITDA ——167.99 M198.96 M208.87 M96.05 M 196.81 M EBIT ——161.99 M192.96 M202.87 M90.85 M 191.61 M Cost of revenue ——6.55 M7.7 M7.4 M3.2 M 3.2 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 5.2 M5.8 M6 M6 M6 M5.2 M 5.2 M