MYSZ

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 1.48 M168 K347 K66 K2.38 M 2.96 M Gross profit 420 K1.12 M1.01 M447 K940 K 3.52 M Operating expenses 1.48 M1.71 M2.37 M3.19 M2.35 M 9.61 M Selling/general/admin expenses 1.4 M1.42 M2.23 M2.94 M2.11 M 8.71 M Research & development 82 K142 K131 K242 K239 K 754 K Operating income -1.06 M-586 K-1.36 M-2.74 M-1.41 M -6.09 M Non-Operating Income, Total 0136 K21 K-269 K-70 K -182 K Interest expense, net of interest capitalized 2 000——013 K — Non-Operating Income, excl. Interest Expenses 0136 K21 K-269 K-70 K -182 K Unusual income/expense ————— — Pretax income -1.06 M-450 K-1.33 M-3.01 M-1.48 M -6.27 M Equity in earnings ————— — Taxes 0000— — Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations -1.06 M-450 K-1.33 M2.32 M-1.48 M -941 K Discontinued operations ————— — Net income -1.06 M-450 K-1.33 M2.32 M-1.48 M -941 K Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -1.06 M-450 K-1.33 M2.32 M-1.48 M -941 K Basic earnings per share (Basic EPS) -0.51-0.15-0.4-0.81-0.31 -1.67 Diluted earnings per share (Diluted EPS) -0.51-0.15-0.4-0.81-0.31 -1.67 Average basic shares outstanding 2.09 M3.09 M3.31 M3.14 M4.79 M — Diluted shares outstanding 2.09 M3.09 M3.31 M3.14 M4.79 M — EBITDA -1.02 M-2.32 M-3.35 M-5.66 M-1.25 M -12.57 M EBIT -1.06 M-2.42 M-3.58 M-5.98 M-1.42 M -13.4 M Cost of revenue 1.06 M882 K1.56 M2.86 M1.45 M 6.76 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 42 K100 K235 K318 K173 K 826 K