BTBD

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 3.23 M3.78 M3.85 M2.62 M2.84 M 13.1 M Gross profit 3.23 M3.78 M3.85 M2.62 M2.84 M 13.1 M Operating expenses 3.52 M3.85 M3.12 M500.12 K3.08 M 10.55 M Selling/general/admin expenses 451.03 K531.06 K178.39 K303.54 K348.9 K 1.36 M Research & development ————— — Operating income -292.2 K-75.12 K735.04 K-732.31 K-232.81 K -305.2 K Non-Operating Income, Total 95.04 K79.03 K138.89 K67.81 K-91.94 K 193.79 K Interest expense, net of interest capitalized 21.55 K19.55 K16.39 K24.13 K21.44 K 81.51 K Non-Operating Income, excl. Interest Expenses 73.48 K59.48 K122.51 K43.68 K-100.84 K 124.82 K Unusual income/expense ————-12.54 K — Pretax income -329.85 K55.03 K914.98 K-1.33 M-751.01 K -1.11 M Equity in earnings -134.3 K-70.41 K-99.73 K09 558 -160.58 K Taxes 00000 0 Non-controlling/minority interest ————— — After tax other income/expense -1 547———— — Net income before discontinued operations -329.85 K55.03 K914.98 K-1.33 M-751.01 K -1.11 M Discontinued operations ————— — Net income -329.85 K55.03 K914.98 K-1.33 M-751.01 K -1.11 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -329.85 K55.03 K914.98 K-1.33 M-751.01 K -1.11 M Basic earnings per share (Basic EPS) ——0.15—— — Diluted earnings per share (Diluted EPS) —00.15-0.21-0.12 -0.18 Average basic shares outstanding ——6.15 M—— — Diluted shares outstanding ——6.16 M6.15 M6.15 M — EBITDA -135.8 K69.6 K886.05 K-535.74 K-81.24 K 338.68 K EBIT -292.2 K-75.12 K735.04 K-732.31 K-232.81 K -305.2 K Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 156.4 K144.72 K151.01 K196.57 K151.58 K 643.88 K