MDAIW

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 6.71 M5.07 M3.79 M4.09 M3.99 M3.52 M 15.39 M Gross profit 3.17 M2.29 M1.62 M1.85 M2.03 M1.11 M 6.61 M Operating expenses 4.06 M4.41 M4.96 M4.09 M4 M5.44 M 18.49 M Selling/general/admin expenses 4.06 M4.41 M4.96 M4.09 M4 M3.74 M 16.79 M Research & development 3.6 M3 M3.94 M—2 M1.7 M — Operating income -896 K-2.12 M-3.34 M-2.24 M-1.97 M-4.32 M -11.88 M Non-Operating Income, Total 3.86 M-5.86 M-209 K3.25 M-1.45 M318 K 1.91 M Interest expense, net of interest capitalized 00300 K289 K258 K378 K 1.23 M Non-Operating Income, excl. Interest Expenses 3.86 M-5.86 M-509 K2.96 M-1.71 M-60 K 685 K Unusual income/expense —————— — Pretax income 2.97 M-7.99 M-3.55 M1.01 M-3.42 M-4.01 M -9.97 M Equity in earnings —————— — Taxes 71 K-19 K2 000-43 K-10 K170 K 119 K Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 2.9 M-7.97 M-3.55 M1.05 M-3.41 M-4.18 M -10.09 M Discontinued operations —————— — Net income 2.9 M-7.97 M-3.55 M1.05 M-3.41 M-4.18 M -10.09 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 2.68 M-7.97 M-3.55 M1.05 M-3.41 M-4.18 M -10.09 M Basic earnings per share (Basic EPS) 0.13-0.31-0.130.02-0.11-0.13 -0.35 Diluted earnings per share (Diluted EPS) 0.11-0.31-0.130.04-0.11-0.13 -0.33 Average basic shares outstanding 22.99 M25.42 M26.32 M26.52 M31.76 M32.08 M — Diluted shares outstanding 24.03 M25.42 M26.32 M26.52 M31.76 M32.08 M — EBITDA -194 K-2.11 M-3.31 M-2.46 M-1.58 M-4.13 M -11.49 M EBIT -896 K-2.12 M-3.34 M-2.24 M-1.97 M-4.32 M -11.88 M Cost of revenue 3.54 M2.77 M2.17 M2.24 M1.96 M2.41 M 8.79 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 702 K10 K30 K-216 K388 K190 K 392 K