LASR

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 47.38 M51.67 M61.73 M66.74 M81.19 M80.18 M 289.84 M Gross profit 1.13 M13.8 M18.46 M20.75 M24.95 M26.51 M 90.68 M Operating expenses 27.56 M23.41 M22.69 M28.05 M30.36 M27.23 M 108.34 M Selling/general/admin expenses 11.88 M12.04 M11.68 M14.79 M15.69 M15.09 M 57.25 M Research & development 11.38 M11.37 M11.01 M11.53 M14.05 M11.85 M 48.44 M Operating income -26.43 M-9.61 M-4.24 M-7.3 M-5.41 M-719 K -17.66 M Non-Operating Income, Total 1.8 M1.7 M1.05 M1.01 M1.1 M1.72 M 4.88 M Interest expense, net of interest capitalized 38 K48 K388 K317 K331 K300 K 1.34 M Non-Operating Income, excl. Interest Expenses 1.26 M1.64 M720 K762 K700 K1.26 M 3.44 M Unusual income/expense 506 K14 K-58 K-64 K68 K155 K 101 K Pretax income -25.56 M-7.96 M-3.57 M-6.6 M-4.64 M698 K -14.11 M Equity in earnings —————— — Taxes -601 K137 K17 K273 K272 K53 K 615 K Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -24.96 M-8.09 M-3.59 M-6.87 M-4.91 M645 K -14.73 M Discontinued operations —————— — Net income -24.96 M-8.09 M-3.59 M-6.87 M-4.91 M645 K -14.73 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -24.96 M-8.09 M-3.59 M-6.87 M-4.91 M645 K -14.73 M Basic earnings per share (Basic EPS) -0.52-0.16-0.07-0.14-0.10.01 -0.3 Diluted earnings per share (Diluted EPS) -0.52-0.16-0.07-0.14-0.10.01 -0.3 Average basic shares outstanding 47.9 M49.09 M49.58 M50.29 M49.98 M54.12 M — Diluted shares outstanding 47.9 M49.09 M49.58 M50.29 M49.98 M59.98 M — EBITDA -21.59 M-5.94 M-821 K-3.99 M-1.55 M2.65 M -3.7 M EBIT -26.43 M-9.61 M-4.24 M-7.3 M-5.41 M-719 K -17.66 M Cost of revenue 46.25 M37.87 M43.28 M45.99 M56.23 M53.67 M 199.17 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 4.84 M3.67 M3.42 M3.31 M3.86 M3.37 M 13.96 M