AIMDW

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 0106.21 K4 6632 16711.12 K161 18.11 K Gross profit 7987.97 K3 7261 6909 521-602 14.34 K Operating expenses 4.63 M3.25 M3.75 M2.79 M4.31 M2.28 M 13.13 M Selling/general/admin expenses 2.31 M1.53 M1.84 M795.25 K2.18 M593.18 K 5.41 M Research & development 2.33 M1.72 M1.91 M1.99 M2.12 M1.69 M 7.72 M Operating income -4.63 M-3.16 M-3.75 M-2.78 M-4.3 M-2.28 M -13.11 M Non-Operating Income, Total -19.66 K-123.15 K-339.3 K-147.51 K-169.84 K-176.15 K -832.81 K Interest expense, net of interest capitalized 184.37 K180.44 K177.96 K176.58 K176.92 K176.88 K 708.33 K Non-Operating Income, excl. Interest Expenses -184.37 K-123.15 K-355.91 K-353.17 K-353.83 K-353.75 K -1.42 M Unusual income/expense 164.71 K57.29 K-161.35 K29.08 K7 076723 -124.47 K Pretax income -4.65 M-3.29 M-4.08 M-2.93 M-4.47 M-2.46 M -13.94 M Equity in earnings —————— — Taxes 8000008000 800 Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -4.65 M-3.29 M-4.08 M-2.93 M-4.47 M-2.46 M -13.94 M Discontinued operations —————— — Net income -4.65 M-3.29 M-4.08 M-2.93 M-4.47 M-2.46 M -13.94 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -4.65 M-3.29 M-4.08 M-2.93 M-4.47 M-2.46 M -13.94 M Basic earnings per share (Basic EPS) -0.86-1.05-0.99-0.64-0.79-0.41 -2.83 Diluted earnings per share (Diluted EPS) -0.86-1.05-0.99-0.64-0.79-0.41 -2.83 Average basic shares outstanding 1.9 M3.17 M4.12 M4.55 M4.27 M6.03 M — Diluted shares outstanding 1.9 M3.17 M4.12 M4.55 M4.27 M6.03 M — EBITDA -98.83 K———224.75 K— — EBIT -4.63 M-3.16 M-3.75 M-2.78 M-4.3 M-2.28 M -13.11 M Cost of revenue -7918.23 K9374771 599763 3 776 Other cost of goods sold 0————— — Depreciation & amortization (cash flow) 4.53 M———4.52 M— —