Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 533 K739 K729 K251 K587 K0 1.57 M Research & development 0———0— — Operating income -542 K-579 K-682 K-153 K-539 K79 K -1.29 M Non-Operating Income, Total 163 K50 K44 K46 K43 K44 K 177 K Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 65 K54 K45 K45 K45 K45 K 180 K Unusual income/expense 98 K-4 000-1 0001 000-2 000-1 000 -3 000 Pretax income -379 K-529 K-638 K-107 K-496 K123 K -1.12 M Equity in earnings —————— — Taxes 403 K1 000-1 0001 0000-3 000 -3 000 Non-controlling/minority interest -1 0001 00000-2 0000 -2 000 After tax other income/expense 164 K54 K45 K45 K45 K45 K 180 K Net income before discontinued operations -781 K-531 K-637 K-108 K-494 K126 K -1.11 M Discontinued operations —————— — Net income -781 K-531 K-637 K-108 K-494 K126 K -1.11 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -781 K-531 K-637 K-108 K-494 K126 K -1.11 M Basic earnings per share (Basic EPS) -0.25-0.23-0.27-0.04-0.130.04 -0.4 Diluted earnings per share (Diluted EPS) -0.39-0.23-0.27-0.04-0.190.04 -0.46 Average basic shares outstanding 2.02 M2.3 M2.38 M2.66 M2.66 M3.27 M — Diluted shares outstanding 2.02 M2.3 M2.38 M2.66 M2.66 M3.27 M — EBITDA -330.07 K-932 K-614 K-85 K-566 K150 K -1.11 M EBIT -463.07 K-955 K-683 K-156 K-635 K84 K -1.39 M Cost of revenue 2.18 M1.87 M502 K1.62 M745 K351 K 3.22 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 225 K23 K69 K71 K69 K66 K 275 K