FLNT

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 55.21 M44.71 M47.03 M61.82 M44.85 M 198.41 M Gross profit 11.44 M10.28 M10.87 M18.65 M10.04 M 49.84 M Operating expenses 62.29 M51.81 M53.33 M61.66 M48.76 M 215.56 M Selling/general/admin expenses 12.65 M11.97 M12.08 M12.5 M9.43 M 45.97 M Research & development 3.4 M2.94 M2.62 M2.88 M2.82 M 11.27 M Operating income -7.08 M-7.11 M-6.3 M163 K-3.91 M -17.16 M Non-Operating Income, Total ————— — Interest expense, net of interest capitalized 880 K702 K711 K781 K605 K 2.8 M Non-Operating Income, excl. Interest Expenses ————— — Unusual income/expense ————— — Pretax income -8.04 M-7.33 M-7.57 M-4.24 M-5.35 M -24.48 M Equity in earnings ————— — Taxes 233 K-107 K-12 K-116 K3 000 -232 K Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations -8.27 M-7.22 M-7.56 M-4.12 M-5.35 M -24.25 M Discontinued operations ————— — Net income -8.27 M-7.22 M-7.56 M-4.12 M-5.35 M -24.25 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -8.27 M-7.22 M-7.56 M-4.12 M-5.35 M -24.25 M Basic earnings per share (Basic EPS) -0.39-0.3-0.27-0.09-0.17 -0.83 Diluted earnings per share (Diluted EPS) -0.39-0.3-0.27-0.09-0.17 -0.83 Average basic shares outstanding 21.21 M24.06 M28.1 M25.97 M31.33 M — Diluted shares outstanding 21.21 M24.06 M28.1 M25.97 M31.33 M — EBITDA -4.62 M-4.63 M-3.83 M2.5 M-2.23 M -8.18 M EBIT -7.08 M-7.11 M-6.3 M163 K-3.91 M -17.16 M Cost of revenue 43.77 M34.43 M36.16 M43.17 M34.81 M 148.56 M Other cost of goods sold 43.77 M34.43 M36.16 M43.17 M34.81 M 148.56 M Depreciation & amortization (cash flow) 2.46 M2.48 M2.48 M2.33 M1.68 M 8.97 M