INAB

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 0————— — Gross profit 0————— — Operating expenses 6.22 M5.66 M5.2 M3.97 M5.03 M5.27 M 19.47 M Selling/general/admin expenses 2.63 M2.69 M2.71 M1.86 M2.38 M2.65 M 9.62 M Research & development 3.59 M2.97 M2.49 M2.1 M2.65 M2.61 M 9.85 M Operating income -6.16 M-5.55 M-5.09 M-3.85 M-4.94 M-5.09 M -18.98 M Non-Operating Income, Total 64 K110 K107 K113 K91 K176 K 487 K Interest expense, net of interest capitalized 37 K28 K43 K14 K-18 K8 000 47 K Non-Operating Income, excl. Interest Expenses 27 K82 K64 K99 K109 K168 K 440 K Unusual income/expense —————— — Pretax income -6.13 M-5.47 M-5.03 M-3.75 M-19.44 M-4.92 M -33.15 M Equity in earnings —————— — Taxes 5.55 M———2.42 M— — Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -6.16 M-5.55 M-5.09 M-3.85 M-4.94 M-5.09 M -18.98 M Discontinued operations —————— — Net income -6.16 M-5.55 M-5.09 M-3.85 M-4.94 M-5.09 M -18.98 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -6.16 M-5.55 M-5.09 M-3.85 M-4.94 M-5.09 M -18.98 M Basic earnings per share (Basic EPS) -1.1-2.1-1.24-0.85-0.19-0.26 -2.54 Diluted earnings per share (Diluted EPS) -1.1-2.1-1.24-0.85-0.19-0.26 -2.54 Average basic shares outstanding 1.78 M2.78 M4.12 M4.54 M4.37 M19.47 M — Diluted shares outstanding 1.78 M2.78 M4.12 M4.54 M4.37 M19.47 M — EBITDA -5.75 M————— — EBIT -6.22 M————— — Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 471 K496 K586 K326 K363 K353 K 1.63 M