EXOZ

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 000000 0 Gross profit 000000 0 Operating expenses 3.33 M4.29 M3.83 M4.28 M3.65 M4.47 M 16.23 M Selling/general/admin expenses 1.38 M1.75 M1.31 M1.58 M1.27 M1.52 M 5.67 M Research & development 575.02 K802.99 K1.22 M1.11 M1.12 M1.44 M 4.89 M Operating income -1.95 M-2.55 M-2.52 M-2.7 M-2.39 M-2.95 M -10.56 M Non-Operating Income, Total 0111.2 K176.03 K-198.49 K3 011102.36 K 82.92 K Interest expense, net of interest capitalized ——2 3782 1811 9811 778 8 318 Non-Operating Income, excl. Interest Expenses 00-2 378-2 181-1 981-1 778 -8 318 Unusual income/expense 0111.2 K176.03 K-198.49 K3 011102.36 K 82.92 K Pretax income -1.86 M-2.36 M-2.29 M-2.76 M-2.37 M-2.88 M -10.3 M Equity in earnings —————— — Taxes 000-105.2 K00 -105.2 K Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -1.86 M-2.36 M-2.29 M-2.66 M-2.37 M-2.88 M -10.19 M Discontinued operations —————— — Net income -1.86 M-2.36 M-2.29 M-2.66 M-2.37 M-2.88 M -10.19 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -1.86 M-2.36 M-2.29 M-2.66 M-2.37 M-2.88 M -10.19 M Basic earnings per share (Basic EPS) -0.22-0.28-0.27-0.32-0.28-0.33 -1.2 Diluted earnings per share (Diluted EPS) -0.22-0.28-0.27-0.32-0.28-0.33 -1.2 Average basic shares outstanding 8.37 M8.38 M8.39 M8.38 M8.46 M8.66 M — Diluted shares outstanding 8.37 M8.38 M8.39 M8.38 M8.46 M8.66 M — EBITDA -3.27 M-4.23 M-3.77 M-4.22 M-3.59 M-4.4 M -15.98 M EBIT -3.33 M-4.29 M-3.83 M-4.28 M-3.65 M-4.47 M -16.23 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 57.05 K58.55 K58.55 K60.9 K62.15 K64.96 K 246.56 K