EOLS

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 68.52 M69.39 M68.97 M90.3 M73.14 M84.08 M 316.49 M Gross profit 46.66 M45.32 M45.84 M59.29 M48.9 M57.18 M 211.21 M Operating expenses 61.83 M55.53 M34.22 M24.06 M31.5 M61.13 M 150.91 M Selling/general/admin expenses 56.64 M56.67 M52.82 M54.66 M51.98 M57.05 M 216.5 M Research & development 2.21 M1.84 M2.05 M3.48 M2.24 M1.89 M 9.66 M Operating income -15.17 M-10.21 M-11.5 M4.22 M-6.85 M-4.54 M -18.67 M Non-Operating Income, Total 767 K328 K24 K273 K405 K509 K 1.21 M Interest expense, net of interest capitalized 4.42 M7.21 M4.09 M3.98 M3.98 M4.17 M 16.22 M Non-Operating Income, excl. Interest Expenses -3.71 M-6.73 M-3.62 M-3.71 M-3.69 M-3.88 M -14.9 M Unusual income/expense 57 K-151 K-455 K10 K120 K213 K -112 K Pretax income -18.82 M-17.09 M-15.57 M515 K-10.42 M-8.21 M -33.68 M Equity in earnings —————— — Taxes 72 K53 K167 K385 K256 K-154 K 654 K Non-controlling/minority interest —————— — After tax other income/expense -146 K————— — Net income before discontinued operations -18.89 M-17.14 M-15.74 M130 K-10.67 M-8.05 M -34.33 M Discontinued operations —————— — Net income -18.89 M-17.14 M-15.74 M130 K-10.67 M-8.05 M -34.33 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -18.89 M-17.14 M-15.74 M130 K-10.67 M-8.05 M -34.33 M Basic earnings per share (Basic EPS) -0.3-0.27-0.240.01-0.16-0.12 -0.51 Diluted earnings per share (Diluted EPS) -0.3-0.27-0.240.01-0.16-0.12 -0.51 Average basic shares outstanding 63.7 M64.54 M64.73 M64.47 M65.19 M65.93 M — Diluted shares outstanding 63.7 M64.54 M64.73 M64.47 M65.19 M65.93 M — EBITDA 8.26 M15.6 M13.58 M37.48 M19.74 M24.7 M 95.5 M EBIT 6.7 M13.86 M11.63 M35.23 M17.39 M22.36 M 86.61 M Cost of revenue 21.87 M24.07 M23.13 M31.01 M24.24 M26.9 M 105.28 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.56 M1.74 M1.95 M2.25 M2.35 M2.34 M 8.89 M