BAYAU

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue —————— — Gross profit —————— — Operating expenses 473.7 K270.46 K279.89 K218.94 K217.21 K471.51 K 1.19 M Selling/general/admin expenses —————471.51 K — Research & development —————— — Operating income -473.7 K-270.46 K-279.89 K-218.94 K-217.21 K-471.51 K -1.19 M Non-Operating Income, Total 455.46 K414.37 K394.05 K201.04 K179.64 K104.17 K 878.9 K Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 455.46 K414.37 K393.35 K200.47 K179.15 K103.76 K 876.73 K Unusual income/expense 1 0041 017701571486413 2 171 Pretax income -18.24 K143.92 K114.16 K-17.9 K-37.57 K-367.34 K -308.66 K Equity in earnings —————— — Taxes —————— — Non-controlling/minority interest —————— — After tax other income/expense 0————— — Net income before discontinued operations -18.25 K143.92 K114.16 K-17.9 K-37.57 K-367.34 K -308.66 K Discontinued operations —————— — Net income -18.25 K143.92 K114.16 K-17.9 K-37.57 K-367.34 K -308.66 K Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -18.25 K143.92 K114.16 K-17.9 K-37.57 K-367.34 K -308.66 K Basic earnings per share (Basic EPS) -0.1-0.06-0.04-0.061-0.4 0.5 Diluted earnings per share (Diluted EPS) -0.1-0.06-0.04-0.061-0.4 0.5 Average basic shares outstanding 14.33 M10.88 M10.64 M9.39 M8.71 M5.48 M — Diluted shares outstanding 14.33 M10.88 M10.64 M9.39 M8.71 M5.48 M — EBITDA —————— — EBIT —————— — Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) —————— —