EFOI

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 1.28 M616 K1.14 M826 K975 K 3.56 M Gross profit 265 K194 K147 K147 K184 K 672 K Operating expenses 553 K462 K371 K322 K541 K 1.7 M Selling/general/admin expenses 434 K412 K297 K240 K335 K 1.28 M Research & development 119 K50 K74 K82 K206 K 412 K Operating income -288 K-268 K-224 K-175 K-357 K -1.02 M Non-Operating Income, Total -4 0000-7 000-2 000-24 K -33 K Interest expense, net of interest capitalized 00000 0 Non-Operating Income, excl. Interest Expenses 001 000-2 000-22 K -23 K Unusual income/expense -4 0000-8 0000-2 000 -10 K Pretax income 844 K204 K846 K586 K-1.03 M 609 K Equity in earnings ————— — Taxes ————-984 K — Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations -294 K-268 K-231 K-172 K-356 K -1.03 M Discontinued operations ————— — Net income -294 K-268 K-231 K-172 K-356 K -1.03 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -294 K-268 K-231 K-172 K-356 K -1.03 M Basic earnings per share (Basic EPS) -0.05-0.05-0.04-0.03-0.06 -0.18 Diluted earnings per share (Diluted EPS) -0.05-0.05-0.04-0.03-0.06 -0.18 Average basic shares outstanding 4.95 M5.27 M5.38 M5.61 M5.55 M 21.81 M Diluted shares outstanding 4.95 M5.27 M5.38 M5.61 M5.55 M 21.81 M EBITDA -279 K-259 K-214 K-166 K-348 K -987 K EBIT -288 K-268 K-224 K-175 K-357 K -1.02 M Cost of revenue 1.01 M422 K996 K679 K791 K 2.89 M Other cost of goods sold 17 K14 K44 K78 K108 K 244 K Depreciation & amortization (cash flow) 9 0009 00010 K9 0009 000 37 K