Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 1.04 M896.65 K854.46 K848.2 K1.53 M836.78 K 4.07 M Research & development —————— — Operating income -848.11 K-720.4 K-636.96 K-601.32 K-1.3 M-677.37 K -3.21 M Non-Operating Income, Total 12.64 K7 48513.71 K7 147922.98 K336.47 K 1.28 M Interest expense, net of interest capitalized 2 2782 2222 2182 1572 1212 119 8 615 Non-Operating Income, excl. Interest Expenses 9 3781 8705 1102 216821.83 K332.57 K 1.16 M Unusual income/expense 3 2675 6156 3872 77499.03 K1 776 109.97 K Pretax income -835.46 K-712.92 K-623.25 K-594.17 K-374.98 K-340.91 K -1.93 M Equity in earnings —————— — Taxes -8 869001 1961 0890 2 285 Non-controlling/minority interest -18.16 K-13.97 K-6 168-8 543-27.07 K13.29 K -28.5 K After tax other income/expense —————— — Net income before discontinued operations -808.44 K-698.95 K-617.08 K-586.83 K-362.97 K-340.91 K -1.91 M Discontinued operations —————— — Net income -808.44 K-698.95 K-617.08 K-586.83 K-362.97 K-340.91 K -1.91 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -808.44 K-698.95 K-617.08 K-586.83 K-376.94 K-340.91 K -1.92 M Basic earnings per share (Basic EPS) -10-3.5-0.5-0.51.78-0.33 0.45 Diluted earnings per share (Diluted EPS) -10-3.5-0.5-0.51.78-0.33 0.45 Average basic shares outstanding 77.84 K192.42 K1 M1 M801.08 K1 M — Diluted shares outstanding 77.84 K192.42 K1 M1 M801.08 K1 M — EBITDA -814.15 K-696.06 K-620.86 K-586.98 K-1.28 M-662.73 K -3.15 M EBIT -848.11 K-720.4 K-636.96 K-601.32 K-1.3 M-677.37 K -3.21 M Cost of revenue 181.79 K132.75 K256.56 K131.49 K165.19 K114.25 K 667.49 K Other cost of goods sold 7 0816 777005 0480 5 048 Depreciation & amortization (cash flow) 33.96 K24.34 K16.1 K14.34 K17.77 K14.64 K 62.86 K