FEMY

Value 20212022202320242025 TTM Total revenue 1.18 M1.21 M1.07 M1.63 M2.29 M 2.38 M Gross profit 809.3 K764.28 K691.9 K1.08 M1.42 M 1.46 M Operating expenses 9.15 M12.36 M15.2 M18.87 M19.01 M 17.81 M Selling/general/admin expenses 4.47 M5.99 M7.51 M10.36 M11.09 M 11.56 M Research & development 4.08 M5.81 M7.21 M8.22 M7.58 M 5.92 M Operating income -8.34 M-11.6 M-14.51 M-17.79 M-17.59 M -16.35 M Non-Operating Income, Total 802.96 K212.39 K265.63 K-1.02 M-1.04 M 4.47 M Interest expense, net of interest capitalized 19.23 K13.46 K165.39 K1.6 M2.4 M 2.11 M Non-Operating Income, excl. Interest Expenses 783.73 K198.93 K100.24 K-1.02 M-2.95 M 2.84 M Unusual income/expense 818.42 K-2 3060—-482.56 K — Pretax income -7.53 M-11.39 M-14.24 M-18.81 M-18.63 M -11.88 M Equity in earnings ————— — Taxes 4 0006 3004 3389 6021 297 5 485 Non-controlling/minority interest ————— — After tax other income/expense 821.51 K0——-5 724 — Net income before discontinued operations -7.54 M-11.39 M-14.25 M-18.82 M-18.63 M -11.88 M Discontinued operations ————— — Net income -7.54 M-11.39 M-14.25 M-18.82 M-18.63 M -11.88 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -7.54 M-11.39 M-14.25 M-18.82 M-18.63 M -12.4 M Basic earnings per share (Basic EPS) -1.12-0.96-0.93-0.85-0.47 -0.24 Diluted earnings per share (Diluted EPS) -1.12-0.96-0.93-0.85-0.47 -0.24 Average basic shares outstanding 6.71 M11.82 M15.38 M22.27 M39.55 M — Diluted shares outstanding 6.71 M11.82 M15.38 M22.27 M39.55 M — EBITDA -7.73 M-11.02 M-13.91 M-16.3 M-15.86 M -14.75 M EBIT -8.34 M-11.6 M-14.51 M-17.79 M-17.59 M -16.35 M Cost of revenue 370.38 K441.94 K380.07 K544.9 K872.4 K 913.74 K Other cost of goods sold ————— — Depreciation & amortization (cash flow) 609.61 K579.52 K603.24 K1.49 M1.73 M 1.6 M