RAVE

Value Q3, 24Q4, 24Q1, 25Q2, 25 TTM Total revenue 3.04 M3.27 M3.21 M3.12 M 12.64 M Gross profit 3.02 M3.29 M3.21 M3.11 M 12.64 M Operating expenses 2.13 M2.01 M2.46 M2.3 M 8.9 M Selling/general/admin expenses 2.07 M1.98 M2.42 M2.25 M 8.72 M Research & development ———— — Operating income 894 K1.29 M752 K742 K 3.67 M Non-Operating Income, Total ——99 K100 K — Interest expense, net of interest capitalized ———— — Non-Operating Income, excl. Interest Expenses ——91 K91 K — Unusual income/expense ——8 0009 000 — Pretax income 950 K1.22 M851 K842 K 3.87 M Equity in earnings ———— — Taxes 228 K377 K206 K205 K 1.02 M Non-controlling/minority interest ———— — After tax other income/expense ———— — Net income before discontinued operations 722 K847 K645 K637 K 2.85 M Discontinued operations ———— — Net income 722 K847 K645 K637 K 2.85 M Dilution adjustment ———— — Preferred dividends ———— — Diluted net income available to common stockholders 722 K847 K645 K637 K 2.85 M Basic earnings per share (Basic EPS) 0.050.060.050.04 0.2 Diluted earnings per share (Diluted EPS) 0.050.060.050.04 0.2 Average basic shares outstanding 14.6 M14.5 M14.21 M14.21 M 57.52 M Diluted shares outstanding 14.62 M14.56 M14.28 M14.28 M 57.73 M EBITDA 932 K1.39 M715 K830 K 3.87 M EBIT 894 K1.29 M748 K814 K 3.74 M Cost of revenue 14 K-19 K4 0007 000 6 000 Other cost of goods sold ———— — Depreciation & amortization (cash flow) 38 K107 K-33 K16 K 128 K