MYSZ

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 1.48 M168 K347 K66 K2.38 M3.06 M 5.85 M Gross profit 420 K1.12 M1.01 M447 K940 K973 K 3.37 M Operating expenses 1.48 M1.71 M2.37 M3.19 M2.35 M2.69 M 10.59 M Selling/general/admin expenses 1.4 M1.42 M2.23 M2.94 M2.11 M2.32 M 9.6 M Research & development 82 K142 K131 K242 K239 K375 K 987 K Operating income -1.06 M-586 K-1.36 M-2.74 M-1.41 M-1.72 M -7.22 M Non-Operating Income, Total 0136 K21 K-269 K-70 K-30 K -348 K Interest expense, net of interest capitalized 2 000—0013 K11 K 24 K Non-Operating Income, excl. Interest Expenses -2 000136 K21 K-269 K-83 K-41 K -372 K Unusual income/expense —————— — Pretax income -1.06 M-450 K-1.33 M-3.01 M-1.48 M-1.75 M -7.57 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-1.75 M -2.24 M Discontinued operations —————— — Net income -1.06 M-450 K-1.33 M2.32 M-1.48 M-1.75 M -2.24 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -1.06 M-450 K-1.33 M2.32 M-1.48 M-1.75 M -2.24 M Basic earnings per share (Basic EPS) -4.08-1.2-3.22.88-2.48-23.36 -26.16 Diluted earnings per share (Diluted EPS) -4.08-1.2-3.22.88-2.48-23.36 -26.16 Average basic shares outstanding 261.74 K386.47 K414.2 K392.12 K598.83 K75.07 K — Diluted shares outstanding 261.74 K386.47 K414.2 K392.12 K598.83 K75.07 K — EBITDA -1.02 M-2.32 M-3.35 M-5.66 M-1.25 M-1.48 M -11.73 M EBIT -1.06 M-2.42 M-3.58 M-5.98 M-1.42 M-1.73 M -12.71 M Cost of revenue 1.06 M882 K1.56 M2.86 M1.45 M2.1 M 7.97 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 42 K100 K235 K318 K173 K255 K 981 K