BTBD

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 3.17 M3.23 M3.78 M3.85 M2.62 M2.84 M 13.1 M Gross profit 3.17 M3.23 M3.78 M3.85 M2.62 M2.84 M 13.1 M Operating expenses 4.11 M3.52 M3.85 M3.12 M500.12 K500.48 K 7.97 M Selling/general/admin expenses 406.53 K451.03 K531.06 K178.39 K303.54 K348.9 K 1.36 M Research & development —————— — Operating income -937.93 K-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 27.32 K21.55 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 -1.23 M-329.85 K55.03 K914.98 K-1.33 M-751.01 K -1.11 M Equity in earnings -312.8 K-134.3 K-70.41 K-99.73 K09 558 -160.58 K Taxes 325 K00000 0 Non-controlling/minority interest —————— — After tax other income/expense -3 849-1 547———— — Net income before discontinued operations -1.58 M-329.85 K55.03 K914.98 K-1.33 M-751.01 K -1.11 M Discontinued operations —————— — Net income -1.58 M-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 -1.58 M-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) -0.25—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 -668.49 K-135.8 K69.6 K886.05 K-535.74 K-81.24 K 338.68 K EBIT -937.93 K-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) 269.44 K156.4 K144.72 K151.01 K196.57 K151.58 K 643.88 K