ELAB

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 0-466.68 K95.18 K285.95 K304.14 K 218.59 K Gross profit 0-466.68 K95.18 K78.03 K107.28 K -186.18 K Operating expenses 1.68 M1.2 M1.01 M2.28 M2.58 M 7.07 M Selling/general/admin expenses 660.85 K244.63 K402.17 K791.03 K1 M 2.44 M Research & development 62.95 K32.43 K66.68 K15 K32.9 K 147.01 K Operating income -1.68 M-1.67 M-918.33 K-2.2 M-2.47 M -7.25 M Non-Operating Income, Total 7 790758.52 K43.54 K34.83 K60.61 K 897.51 K Interest expense, net of interest capitalized 50.62 K10.47 K217.4 K229.75 K 257.63 K Non-Operating Income, excl. Interest Expenses -42.83 K748.05 K43.54 K11.52 K-196.31 K 606.8 K Unusual income/expense —005 91427.16 K 33.08 K Pretax income -973.81 K-920.35 K-874.79 K-993.96 K7.76 M 4.97 M Equity in earnings ————— — Taxes 1.7 M———151 K — Non-controlling/minority interest ————— — After tax other income/expense -14.76 K-9 685——-226.84 K — Net income before discontinued operations -1.72 M-1.58 M-579.49 K-2.62 M-3 M -7.78 M Discontinued operations -216.91 K-27.64 K17.14 K21.7 K21.74 K 32.93 K Net income -1.93 M-1.61 M-562.36 K-2.59 M-2.98 M -7.75 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -1.93 M-1.61 M-562.36 K-2.59 M-2.98 M -7.75 M Basic earnings per share (Basic EPS) 19.93 K-248.05-37.97-117.8223.15 -380.68 Diluted earnings per share (Diluted EPS) 19.93 K-248.05-37.97-117.8223.15 -380.68 Average basic shares outstanding 947.46 484.714.81 K22.02 K20.35 K 63.66 K Diluted shares outstanding 947.46 484.714.81 K22.02 K20.35 K 63.66 K EBITDA -1.68 M-1.67 M-918.31 K-2.34 M-2.5 M -7.43 M EBIT -1.68 M-1.67 M-918.33 K-2.38 M-2.58 M -7.54 M Cost of revenue 0——387.4 K306.87 K — Other cost of goods sold ————194.67 K — Depreciation & amortization (cash flow) 3 2351 6012135.28 K74.33 K 111.23 K