FIEE

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 12544.99 K1.94 M4.21 M2.12 M4.83 M 13.1 M Gross profit -6251 0631.65 M3.71 M1.49 M3.87 M 10.72 M Operating expenses 370.5 K637.97 K1.75 M1.05 M1.07 M1.23 M 5.09 M Selling/general/admin expenses 340.5 K620.56 K1.75 M1.05 M1.03 M1.19 M 5.02 M Research & development 30 K17.42 K0036.59 K39.23 K 75.81 K Operating income -371.12 K-636.91 K-100.61 K2.66 M426.44 K2.64 M 5.63 M Non-Operating Income, Total -2 789-2 769-12.19 K-12.13 K61.9 K-6 221 31.36 K Interest expense, net of interest capitalized 2 7892 6383 2462800-97 3 429 Non-Operating Income, excl. Interest Expenses -5 578-5 407-15.44 K-12.41 K34.99 K-6 249 897 Unusual income/expense 0———26.91 K125 — Pretax income -373.91 K-639.68 K-112.8 K2.65 M488.34 K2.64 M 5.66 M Equity in earnings —————— — Taxes 00140.19 K308.02 K136.83 K526.9 K 1.11 M Non-controlling/minority interest 0———-249.91 K-482 — After tax other income/expense —————— — Net income before discontinued operations -373.91 K-639.68 K-252.99 K2.34 M351.52 K2.11 M 4.55 M Discontinued operations —————— — Net income -373.91 K-639.68 K-252.99 K2.34 M351.52 K2.11 M 4.55 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -373.91 K-639.68 K-252.99 K2.34 M249.91 K1.53 M 3.86 M Basic earnings per share (Basic EPS) -0.1-0.13-0.040.390.030.18 0.56 Diluted earnings per share (Diluted EPS) -0.1-0.13-0.040.370.020.14 0.49 Average basic shares outstanding 3.71 M5.09 M6.3 M5.62 M7.94 M8.45 M — Diluted shares outstanding 3.71 M5.09 M6.3 M7.08 M10.44 M10.79 M — EBITDA -321.12 K-614.91 K-53.61 K2.7 M455.44 K2.68 M 5.78 M EBIT -371.12 K-636.91 K-100.61 K2.66 M426.44 K2.64 M 5.63 M Cost of revenue 75043.93 K291.74 K503.6 K627.75 K951.81 K 2.37 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 50 K22 K47 K41 K29 K35 K 152 K