ELSE

Value 202020212022202320242025 TTM Total revenue 7.62 M8.61 M9.03 M8.55 M9.37 M10.14 M 10.14 M Gross profit 3.93 M4.68 M4.84 M4.25 M4.58 M5.16 M 5.16 M Operating expenses 4.13 M4.24 M4.88 M4.27 M4.59 M5.16 M 5.16 M Selling/general/admin expenses 3.3 M3.36 M4.04 M3.3 M3.57 M4.16 M 4.16 M Research & development 836 K876 K836 K973 K1.01 M991 K 991 K Operating income -204 K441 K-37 K-28 K-4 0002 000 2 000 Non-Operating Income, Total 32 K18 K109 K406 K440 K345 K 345 K Interest expense, net of interest capitalized 3 0001 0001 0001 00006 000 6 000 Non-Operating Income, excl. Interest Expenses 30 K3 000108 K405 K440 K339 K 339 K Unusual income/expense -1 00014 K0——— — Pretax income -172 K459 K72 K378 K436 K347 K 347 K Equity in earnings —————— — Taxes -48 K49 K-28 K103 K-10 K41 K 41 K Non-controlling/minority interest —————— — After tax other income/expense -4 0007 0000——— — Net income before discontinued operations -124 K410 K100 K275 K446 K306 K 306 K Discontinued operations —————— — Net income -124 K410 K100 K275 K446 K306 K 306 K Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -124 K410 K100 K275 K446 K306 K 306 K Basic earnings per share (Basic EPS) -0.040.120.030.080.130.09 0.09 Diluted earnings per share (Diluted EPS) -0.040.120.030.080.130.09 0.09 Average basic shares outstanding 3.4 M3.4 M3.4 M3.43 M3.44 M3.46 M 13.82 M Diluted shares outstanding 3.4 M3.44 M3.43 M3.43 M3.44 M3.48 M 13.95 M EBITDA 156 K736 K108 K66 K88 K91 K 91 K EBIT -204 K441 K-37 K-28 K-4 0002 000 2 000 Cost of revenue 3.69 M3.93 M4.19 M4.31 M4.79 M4.99 M 4.99 M Other cost of goods sold —————10 K — Depreciation & amortization (cash flow) 360 K295 K145 K94 K92 K89 K 89 K