BZAIW

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue —1.01 M1.98 M11.87 M23.78 M2.74 M 40.36 M Gross profit 461 K680 K1.18 M1.78 M2.56 M1.58 M 7.09 M Operating expenses -27.26 M52.38 M36.86 M38.68 M11.25 M24.96 M 111.75 M Selling/general/admin expenses —13.36 M12.99 M14.32 M1.14 M10.34 M 38.79 M Research & development —13.12 M9.61 M9.68 M10.12 M9.68 M 39.08 M Operating income 25.66 M-38.02 M-21.88 M-22.59 M-21.35 M-23.39 M -89.21 M Non-Operating Income, Total 24.9 M-109.58 M-7.67 M-3.65 M18.05 M834 K 7.57 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 24.9 M-109.56 M-7.59 M-3.89 M17.18 M1.03 M 6.72 M Unusual income/expense —-19 K-73 K241 K872 K-193 K 847 K Pretax income 50.56 M-147.6 M-29.55 M-26.24 M-3.3 M-22.55 M -81.64 M Equity in earnings —————— — Taxes 169.18 K162 K39 K21 K-5 00099 K 154 K Non-controlling/minority interest —————— — After tax other income/expense —-150 K-160 K——— — Net income before discontinued operations 50.39 M-147.76 M-29.59 M-26.26 M-3.3 M-22.65 M -81.8 M Discontinued operations —————— — Net income 50.39 M-147.76 M-29.59 M-26.26 M-3.3 M-22.65 M -81.8 M Dilution adjustment -46.89 M————— — Preferred dividends 877.69 K————— — Diluted net income available to common stockholders 2.63 M-147.76 M-29.59 M-26.26 M-3.3 M-22.65 M -81.8 M Basic earnings per share (Basic EPS) 0.82-1.61-0.28-0.250.16-0.19 -0.56 Diluted earnings per share (Diluted EPS) 0.82-1.61-0.28-0.250.16-0.19 -0.56 Average basic shares outstanding 15.15 M91.75 M104.59 M103.59 M104.28 M122.38 M — Diluted shares outstanding 15.15 M91.75 M104.59 M103.59 M104.28 M122.38 M — EBITDA —————-23.2 M — EBIT —-51.7 M-35.68 M-36.91 M-8.69 M-23.39 M -104.66 M Cost of revenue —327 K804 K10.09 M21.22 M1.16 M 33.27 M Other cost of goods sold —327 K804 K10.09 M—— — Depreciation & amortization (cash flow) —————186 K —