BIVI

Value Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 197 K193 K115 K74 K 579 K Gross profit 197 K193 K115 K74 K 579 K Operating expenses 5.28 M6.26 M5.39 M5.72 M 22.65 M Selling/general/admin expenses 2.29 M1.94 M2.15 M2.13 M 8.51 M Research & development 2.94 M4.27 M3.18 M3.58 M 13.96 M Operating income -5.28 M-6.26 M-5.39 M-5.72 M -22.65 M Non-Operating Income, Total 197.04 K192.83 K115.08 K73.92 K 578.87 K Interest expense, net of interest capitalized 1 9895 9675 9673 978 17.9 K Non-Operating Income, excl. Interest Expenses 195.05 K186.86 K109.11 K69.95 K 560.97 K Unusual income/expense ———— — Pretax income -5.09 M-6.07 M-5.27 M-178.34 K -16.61 M Equity in earnings ———— — Taxes ———-22.07 M — Non-controlling/minority interest ———— — After tax other income/expense ———— — Net income before discontinued operations -5.09 M-6.07 M-5.27 M-5.65 M -22.07 M Discontinued operations ———— — Net income -5.09 M-6.07 M-5.27 M-5.65 M -22.07 M Dilution adjustment ———— — Preferred dividends ———— — Diluted net income available to common stockholders -5.09 M-6.07 M-5.27 M21.89 M 5.47 M Basic earnings per share (Basic EPS) -0.98-0.77-0.7-0.6 -3.05 Diluted earnings per share (Diluted EPS) -0.98-0.77-0.73.02 -3.05 Average basic shares outstanding 5.21 M7.92 M7.54 M7.25 M — Diluted shares outstanding 5.21 M7.92 M7.54 M7.25 M — EBITDA -5.03 M-6.01 M-5.21 M— — EBIT -5.09 M-6.07 M-5.27 M— — Cost of revenue ———— — Other cost of goods sold ———— — Depreciation & amortization (cash flow) 57 K58 K57 K178.34 K 350.34 K