CJMB

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 1.45 M1.67 M1.45 M1.16 M1.11 M1.38 M 5.09 M Gross profit 615.94 K643.87 K493.31 K351.42 K427.24 K757.95 K 2.03 M Operating expenses 1.88 M2.09 M2.5 M2.51 M2.16 M2.1 M 9.28 M Selling/general/admin expenses 1.85 M2.05 M2.37 M2.32 M2.13 M2.1 M 8.93 M Research & development —————— — Operating income -1.24 M-1.4 M-1.88 M-2.51 M-1.7 M-1.35 M -7.44 M Non-Operating Income, Total 2 1462 042-852.18 K-86.76 K-1.51 M119.56 K -2.33 M Interest expense, net of interest capitalized 6304732 13902 421 5 033 Non-Operating Income, excl. Interest Expenses 2 1462 042-623.62 K-88.9 K-1.51 M117.14 K -2.11 M Unusual income/expense 0—-229.04 K—00 — Pretax income -1.24 M-1.4 M-2.73 M-2.6 M-3.21 M-1.23 M -9.77 M Equity in earnings —————— — Taxes 4 360-3 102-1-4 2223064 834 917 Non-controlling/minority interest —————— — After tax other income/expense ———-340.51 K-1.09 M0 — Net income before discontinued operations -1.24 M-1.4 M-2.73 M-2.59 M-3.22 M-1.23 M -9.77 M Discontinued operations —————— — Net income -1.24 M-1.4 M-2.73 M-2.59 M-3.22 M-1.23 M -9.77 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -1.24 M-1.4 M-2.73 M-2.6 M-3.22 M-1.23 M -9.78 M Basic earnings per share (Basic EPS) -0.32-0.31-0.61-0.31-0.32-0.22 -1.46 Diluted earnings per share (Diluted EPS) -0.32-0.31-0.61-0.31-0.32-0.22 -1.46 Average basic shares outstanding 3.86 M4.46 M4.49 M4.38 M3.86 M5.65 M — Diluted shares outstanding 3.86 M4.46 M4.49 M4.38 M3.86 M5.65 M — EBITDA -1.22 M-1.41 M-1.96 M-2.13 M-1.7 M-1.31 M -7.1 M EBIT -1.26 M-1.45 M-2 M-2.16 M-1.74 M-1.35 M -7.25 M Cost of revenue 833.44 K1.02 M953.61 K809.15 K678.91 K618.38 K 3.06 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 37.86 K38.54 K43.26 K32.3 K37.38 K36.85 K 149.78 K