NSYS

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 31.41 M28.62 M13.41 M-400 K-378 K 41.25 M Gross profit 3.83 M2.82 M3.08 M4.84 M5.03 M 15.76 M Operating expenses 4.3 M4.05 M4.69 M4.09 M4.08 M 16.91 M Selling/general/admin expenses 3.84 M3.45 M4.1 M3.79 M3.81 M 15.15 M Research & development 284 K298 K326 K302 K266 K 1.19 M Operating income 467 K-1.77 M1.61 M742 K945 K 1.53 M Non-Operating Income, Total ————— — Interest expense, net of interest capitalized 216 K196 K214 K257 K273 K 940 K Non-Operating Income, excl. Interest Expenses ————— — Unusual income/expense ————— — Pretax income 683 K-911 K1.83 M485 K672 K 2.07 M Equity in earnings ————— — Taxes 56 K55 K511 K172 K818 K 1.56 M Non-controlling/minority interest ————— — After tax other income/expense -50 K—000 — Net income before discontinued operations 739 K-366 K1.32 M313 K146 K 1.41 M Discontinued operations ————— — Net income 739 K-366 K1.32 M313 K146 K 1.41 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 739 K-366 K1.32 M313 K146 K 1.41 M Basic earnings per share (Basic EPS) -0.27-0.54-0.480.12-0.05 -0.95 Diluted earnings per share (Diluted EPS) -0.27-0.51-0.480.12-0.05 -0.92 Average basic shares outstanding 2.76 M2.76 M2.76 M2.77 M2.79 M 11.08 M Diluted shares outstanding 2.76 M2.76 M2.76 M2.95 M2.79 M 11.26 M EBITDA 316 K-963 K-14.76 M-30.3 M-29.85 M -75.87 M EBIT -467 K-1.23 M-15.1 M-30.33 M-29.91 M -76.58 M Cost of revenue 27.57 M25.8 M23.82 M25.84 M25.46 M 100.91 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 783 K264 K347 K33 K62 K 706 K