BLZE

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 34.61 M36.3 M37.16 M37.76 M38.67 M 149.89 M Gross profit 19.26 M23.04 M23.07 M23.43 M23.53 M 93.07 M Operating expenses 28.18 M29.76 M26.39 M28.24 M28.88 M 113.27 M Selling/general/admin expenses 16.32 M17.88 M15.16 M16.95 M17.6 M 67.58 M Research & development 11.86 M11.88 M11.23 M11.14 M11.29 M 45.54 M Operating income -8.92 M-6.72 M-3.32 M-4.81 M-5.35 M -20.2 M Non-Operating Income, Total 533 K500 K666 K437 K443 K 2.05 M Interest expense, net of interest capitalized 853 K880 K934 K1.2 M1.21 M 4.22 M Non-Operating Income, excl. Interest Expenses -320 K-380 K-268 K-762 K-805 K -2.21 M Unusual income/expense ————39 K — Pretax income -9.24 M-7.1 M-3.78 M-5.41 M-6.12 M -22.41 M Equity in earnings ————— — Taxes 84 K00028 K 28 K Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations -9.32 M-7.1 M-3.78 M-5.41 M-6.15 M -22.43 M Discontinued operations ————— — Net income -9.32 M-7.1 M-3.78 M-5.41 M-6.15 M -22.43 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -9.32 M-7.1 M-3.78 M-5.41 M-6.15 M -22.43 M Basic earnings per share (Basic EPS) -0.17-0.13-0.07-0.09-0.1 -0.39 Diluted earnings per share (Diluted EPS) -0.17-0.13-0.07-0.09-0.1 -0.39 Average basic shares outstanding 54.06 M55.63 M56.98 M56.21 M59.29 M — Diluted shares outstanding 54.06 M55.63 M56.98 M56.21 M59.29 M — EBITDA -1.16 M-1.24 M2.72 M1.64 M1.39 M 4.51 M EBIT -8.92 M-6.72 M-3.32 M-4.67 M-5.35 M -20.06 M Cost of revenue 15.36 M13.26 M14.09 M14.34 M15.14 M 56.82 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 7.76 M5.47 M6.04 M6.31 M6.74 M 24.57 M