FEMY

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 341.26 K409.27 K729.39 K813.39 K424.89 K331.83 K 2.3 M Gross profit 224 K251.1 K435.56 K510.26 K266.28 K189.39 K 1.4 M Operating expenses 5.68 M4.1 M4.09 M5.13 M4.49 M5.26 M 18.97 M Selling/general/admin expenses 2.63 M2.6 M2.62 M3.24 M3.1 M3.23 M 12.18 M Research & development 2.97 M1.41 M1.38 M1.81 M1.31 M1.95 M 6.45 M Operating income -5.46 M-3.85 M-3.65 M-4.62 M-4.22 M-5.07 M -17.57 M Non-Operating Income, Total -440.42 K-734.36 K-541.05 K677.91 K5.07 M597.64 K 5.8 M Interest expense, net of interest capitalized 459.45 K491.5 K532.07 K912.17 K176.61 K186.05 K 1.81 M Non-Operating Income, excl. Interest Expenses -440.42 K-474.36 K-1.05 M-37.99 K4.89 M411.59 K 4.22 M Unusual income/expense 0-260 K-26.3 K-196.27 K00 -222.56 K Pretax income -5.9 M-4.59 M-4.19 M-3.94 M846.1 K-4.47 M -11.76 M Equity in earnings —————— — Taxes -4 188005 4850865 6 350 Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -5.9 M-4.59 M-4.19 M-3.95 M846.1 K-4.47 M -11.77 M Discontinued operations —————— — Net income -5.9 M-4.59 M-4.19 M-3.95 M846.1 K-4.47 M -11.77 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -5.9 M-4.59 M-4.19 M-3.95 M328.65 K-4.47 M -12.29 M Basic earnings per share (Basic EPS) -4.6-3.2-20.380-1.33 -2.95 Diluted earnings per share (Diluted EPS) -4.6-3.2-20.380-1.33 -2.95 Average basic shares outstanding 1.26 M1.44 M2.05 M1.98 M3.33 M3.36 M — Diluted shares outstanding 1.26 M1.44 M2.05 M1.98 M3.9 M3.36 M — EBITDA -5.02 M-3.37 M-3.13 M-4.29 M-3.96 M-4.78 M -16.16 M EBIT -5.46 M-3.85 M-3.65 M-4.62 M-4.22 M-5.07 M -17.57 M Cost of revenue 117.27 K158.17 K293.84 K303.13 K158.61 K142.44 K 898 K Other cost of goods sold —————— — Depreciation & amortization (cash flow) 441.55 K483.37 K528.03 K328.56 K258.88 K285.55 K 1.4 M