BZAIW

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 1.01 M1.98 M11.87 M23.78 M2.74 M11.98 M 50.37 M Gross profit 680 K1.18 M1.78 M2.56 M1.58 M918 K 6.83 M Operating expenses 38.7 M36.86 M38.68 M11.25 M24.96 M31.52 M 106.42 M Selling/general/admin expenses 13.36 M12.99 M14.32 M1.14 M10.34 M— — Research & development 13.12 M9.61 M9.68 M10.12 M9.68 M10.48 M 39.95 M Operating income -38.02 M-21.88 M-22.59 M-21.35 M-23.39 M-30.6 M -97.93 M Non-Operating Income, Total -109.58 M-7.67 M-3.65 M18.05 M834 K2.06 M 17.3 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses -109.56 M-7.59 M-3.89 M17.14 M1.03 M1.95 M 16.22 M Unusual income/expense -19 K-73 K241 K909 K-193 K115 K 1.07 M Pretax income -147.6 M-29.55 M-26.24 M-3.3 M-22.55 M-28.54 M -80.63 M Equity in earnings —————— — Taxes 162 K39 K21 K-5 00099 K268 K 383 K Non-controlling/minority interest —————— — After tax other income/expense -150 K-160 K———— — Net income before discontinued operations -147.76 M-29.59 M-26.26 M-3.3 M-22.65 M-28.81 M -81.02 M Discontinued operations —————— — Net income -147.76 M-29.59 M-26.26 M-3.3 M-22.65 M-28.81 M -81.02 M Dilution adjustment 295.52 M————— — Preferred dividends 0————— — Diluted net income available to common stockholders 147.76 M-29.59 M-26.26 M-3.3 M-22.65 M-28.81 M -81.02 M Basic earnings per share (Basic EPS) -1.61-0.28-0.250.16-0.19-0.21 -0.49 Diluted earnings per share (Diluted EPS) -1.61-0.28-0.250.16-0.19-0.21 -0.49 Average basic shares outstanding 91.75 M104.59 M103.59 M104.28 M122.38 M134.81 M — Diluted shares outstanding 91.75 M104.59 M103.59 M104.28 M122.38 M134.81 M — EBITDA ————-23.2 M-30.39 M — EBIT -51.7 M-35.68 M-36.91 M-8.69 M-23.39 M-30.6 M -99.59 M Cost of revenue 327 K804 K10.09 M21.22 M1.16 M11.07 M 43.54 M Other cost of goods sold 327 K804 K10.09 M——— — Depreciation & amortization (cash flow) 191 K———186 K219 K —