EXOZ

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 00000 0 Gross profit 00000 0 Operating expenses 3.34 M3.33 M4.29 M3.83 M4.28 M 15.73 M Selling/general/admin expenses 1.35 M1.38 M1.75 M1.31 M1.58 M 6.01 M Research & development 630.3 K575.02 K802.99 K1.22 M1.11 M 3.71 M Operating income -1.98 M-1.95 M-2.55 M-2.52 M-2.7 M -9.72 M Non-Operating Income, Total -6 8340111.2 K176.03 K-198.49 K 88.75 K Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses 00000 0 Unusual income/expense -6 8340111.2 K176.03 K-198.49 K 88.75 K Pretax income -1.84 M-1.86 M-2.36 M-2.29 M-2.76 M -9.26 M Equity in earnings ————— — Taxes -2 143000-105.2 K -105.2 K Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations -1.84 M-1.86 M-2.36 M-2.29 M-2.66 M -9.16 M Discontinued operations ————— — Net income -1.84 M-1.86 M-2.36 M-2.29 M-2.66 M -9.16 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -1.84 M-1.86 M-2.36 M-2.29 M-2.66 M -9.16 M Basic earnings per share (Basic EPS) -0.24-0.22-0.28-0.27-0.32 -1.09 Diluted earnings per share (Diluted EPS) -0.24-0.22-0.28-0.27-0.32 -1.09 Average basic shares outstanding 6.56 M8.37 M8.38 M8.39 M8.38 M 33.51 M Diluted shares outstanding 6.56 M8.37 M8.38 M8.39 M8.38 M 33.51 M EBITDA -3.28 M-3.27 M-4.23 M-3.77 M-4.22 M -15.49 M EBIT -3.34 M-3.33 M-4.29 M-3.83 M-4.28 M -15.73 M Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 54.11 K57.05 K58.55 K58.55 K60.9 K 235.05 K