NAKA

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 579.65 K408.53 K388.21 K444.58 K1.61 M25.45 M 27.89 M Gross profit 579.65 K408.53 K388.21 K444.58 K1.61 M25.45 M 27.89 M Operating expenses 1.62 M2.8 M10.79 M183.74 M128.85 M184.95 M 508.33 M Selling/general/admin expenses 592.44 K1.12 M4.98 M5.07 M9.78 M4.7 M 24.53 M Research & development 9740——— — Operating income -1.04 M-2.39 M-10.41 M-183.3 M-126.17 M-149.08 M -468.95 M Non-Operating Income, Total 3 730-22.3 K-75.63 M220.56 M-112.61 M-3.54 M 28.78 M Interest expense, net of interest capitalized 6 3303 6683307.05 M4.22 M4.02 M 15.29 M Non-Operating Income, excl. Interest Expenses 3 730-22.3 K-75.53 M213.61 M-116.18 M-8.03 M 13.86 M Unusual income/expense 10.06 K26.83 K-97.49 K-101.85 K-642 K472 K -369.34 K Pretax income -1.04 M-2.41 M-86.04 M37.26 M-238.78 M-152.62 M -440.18 M Equity in earnings —————— — Taxes 00000-21.42 M -21.42 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -11-2.41 M-86.04 M37.26 M-237.72 M-131.2 M -417.7 M Discontinued operations -1.04 M———-1.05 M-1.8 M — Net income -1.04 M-2.41 M-86.04 M37.26 M-238.78 M-133 M -420.55 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -1.04 M-2.41 M-86.04 M37.26 M-238.78 M-133 M -420.55 M Basic earnings per share (Basic EPS) -6.8-14-16.827.4-15.2-6.65 -11.25 Diluted earnings per share (Diluted EPS) -6.8-14-16.827.4-15.2-6.65 -11.25 Average basic shares outstanding 150.62 K170.44 K5.08 M5.01 M15.91 K20 K — Diluted shares outstanding 150.62 K170.44 K5.08 M5.01 M15.91 K20 K — EBITDA -958.78 K-2.34 M-10.36 M-180.41 M-126.13 M-157.06 M -473.97 M EBIT -1.04 M-2.39 M-10.41 M-183.3 M-127.24 M-159.5 M -480.44 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 055.28 K42.57 K2.89 M1.11 M2.43 M 6.48 M