MDAIW

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 6.71 M5.07 M3.79 M4.09 M3.99 M 16.93 M Gross profit 3.17 M2.29 M1.62 M1.85 M2.03 M 7.78 M Operating expenses 4.06 M4.41 M4.96 M4.09 M4 M 17.46 M Selling/general/admin expenses 4.06 M4.41 M4.96 M4.09 M4 M 17.46 M Research & development 3.6 M3 M2.4 M—2 M — Operating income -896 K-2.12 M-3.34 M-2.24 M-1.97 M -9.68 M Non-Operating Income, Total 3.86 M-5.86 M-209 K3.25 M-1.45 M -4.27 M Interest expense, net of interest capitalized 1 M0300 K289 K258 K 847 K Non-Operating Income, excl. Interest Expenses 3.86 M-5.86 M-209 K3.25 M-1.45 M -4.27 M Unusual income/expense ————— — Pretax income 2.97 M-7.99 M-3.55 M1.01 M-3.42 M -13.95 M Equity in earnings ————— — Taxes 71 K-19 K2 000-43 K-10 K -70 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 -13.88 M Discontinued operations ————— — Net income 2.9 M-7.97 M-3.55 M1.05 M-3.41 M -13.88 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 -13.88 M Basic earnings per share (Basic EPS) 0.13-0.31-0.130.02-0.11 -0.53 Diluted earnings per share (Diluted EPS) 0.11-0.31-0.130.04-0.11 -0.51 Average basic shares outstanding 22.99 M25.42 M26.32 M26.52 M31.76 M — Diluted shares outstanding 24.03 M25.42 M26.32 M26.52 M31.76 M — EBITDA -194 K-2.11 M-3.31 M-2.46 M-1.58 M -9.47 M EBIT -896 K-2.12 M-3.34 M-2.24 M-1.97 M -9.68 M Cost of revenue 3.54 M2.77 M2.17 M2.24 M1.96 M 9.15 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 702 K10 K30 K-216 K388 K 212 K