FEMY

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 341.26 K409.27 K729.39 K813.39 K424.89 K 2.38 M Gross profit 224 K251.1 K435.56 K510.26 K266.28 K 1.46 M Operating expenses 5.68 M4.1 M4.09 M5.13 M4.49 M 17.81 M Selling/general/admin expenses 2.63 M2.6 M2.62 M3.24 M3.1 M 11.56 M Research & development 2.97 M1.41 M1.38 M1.81 M1.31 M 5.92 M Operating income -5.46 M-3.85 M-3.65 M-4.62 M-4.22 M -16.35 M Non-Operating Income, Total -440.42 K-734.36 K-541.05 K677.91 K5.07 M 4.47 M Interest expense, net of interest capitalized 459.45 K491.5 K532.07 K912.17 K176.61 K 2.11 M Non-Operating Income, excl. Interest Expenses -440.42 K-474.36 K-514.76 K874.18 K5.07 M 4.95 M Unusual income/expense 0-260 K-26.3 K-196.27 K— — Pretax income -5.9 M-4.59 M-4.19 M-3.94 M846.1 K -11.88 M Equity in earnings ————— — Taxes -4 188005 4850 5 485 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 -11.88 M Discontinued operations ————— — Net income -5.9 M-4.59 M-4.19 M-3.95 M846.1 K -11.88 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 -12.4 M Basic earnings per share (Basic EPS) -4.6-3.2-20.40 -4.8 Diluted earnings per share (Diluted EPS) -4.6-3.2-20.40 -4.8 Average basic shares outstanding 1.26 M1.44 M2.05 M1.98 M3.33 M — Diluted shares outstanding 1.26 M1.44 M2.05 M1.98 M3.9 M — EBITDA -5.02 M-3.37 M-3.13 M-4.29 M-3.96 M -14.75 M EBIT -5.46 M-3.85 M-3.65 M-4.62 M-4.22 M -16.35 M Cost of revenue 117.27 K158.17 K293.84 K303.13 K158.61 K 913.74 K Other cost of goods sold ————— — Depreciation & amortization (cash flow) 441.55 K483.37 K528.03 K328.56 K258.88 K 1.6 M