NCRA

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 1.36 M4 M4.53 M3.97 M1.6 M 14.11 M Gross profit 34.13 K170.38 K50.95 K32.45 K49.1 K 302.89 K Operating expenses 335.2 K2.15 M334.37 K236.32 K869.69 K 3.59 M Selling/general/admin expenses 335.2 K994.23 K334.37 K236.32 K869.69 K 2.43 M Research & development ————— — Operating income -301.07 K-1.98 M-283.42 K-203.87 K-820.58 K -3.29 M Non-Operating Income, Total 2 180146.27 K25.8 K-158.22 K-688.75 K -674.89 K Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses 0-230.07 K25.8 K-158.22 K-688.75 K -1.05 M Unusual income/expense 2 180376.34 K——— — Pretax income -298.89 K-1.84 M-257.62 K-362.08 K-1.51 M -3.97 M Equity in earnings ————— — Taxes -5092 1990140.56 K2 870 145.63 K Non-controlling/minority interest -12.96 K-3 904-9 600-10.94 K-11.23 K -35.68 K After tax other income/expense ————— — Net income before discontinued operations -285.42 K-1.84 M-248.02 K-491.71 K-1.5 M -4.08 M Discontinued operations ————— — Net income -285.42 K-1.84 M-248.02 K-491.71 K-1.5 M -4.08 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -285.42 K-1.84 M-248.02 K-491.71 K-1.5 M -4.08 M Basic earnings per share (Basic EPS) -0.07-0.14-0.02-0.03-0.1 -0.3 Diluted earnings per share (Diluted EPS) -0.07-0.14-0.02-0.03-0.1 -0.3 Average basic shares outstanding 13.61 M13.25 M14.16 M14.26 M14.37 M 56.03 M Diluted shares outstanding 13.61 M13.25 M14.16 M14.26 M14.37 M 56.03 M EBITDA -231.28 K-1.95 M-245.67 K-28.74 K-796.8 K -3.02 M EBIT -301.07 K-1.98 M-283.42 K-203.87 K-820.58 K -3.29 M Cost of revenue 1.33 M3.83 M4.48 M3.94 M1.55 M 13.8 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 69.8 K30.71 K37.75 K175.13 K23.78 K 267.37 K