NIXX

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 1.4 M13.47 M31.91 M51.26 M29.09 M 125.74 M Gross profit 1.4 M13.47 M31.91 M51.13 M29.09 M 125.6 M Operating expenses 6.17 M16.19 M34.08 M54.3 M30.32 M 134.89 M Selling/general/admin expenses 4.62 M2.26 M1.33 M-356.34 K567 K 3.8 M Research & development 17.98 K24.63 K185.93 K21.44 K1 000 233 K Operating income -4.78 M-2.73 M-2.16 M-3.04 M-1.22 M -9.15 M Non-Operating Income, Total 234.11 K-1.53 M-33.54 K90.53 K1.76 M 288 K Interest expense, net of interest capitalized 37.83 K35.96 K37.96 K11.25 K18 K 103.17 K Non-Operating Income, excl. Interest Expenses 234.11 K-1.53 M-33.54 K90.53 K1.76 M 288 K Unusual income/expense 057666.83 K1 59812 K 81 K Pretax income -4.54 M-4.26 M-2.2 M-2.95 M537 K -8.87 M Equity in earnings ————— — Taxes 00000 0 Non-controlling/minority interest 16.59 K-89.35 K-33.02 K1.99 M— — After tax other income/expense ————— — Net income before discontinued operations -4.54 M-4.17 M-2.16 M-4.11 M537 K -9.9 M Discontinued operations ————0 — Net income -4.54 M-4.17 M-2.16 M-4.11 M537 K -9.9 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -4.56 M-4.17 M-2.16 M-4.09 M537 K -9.89 M Basic earnings per share (Basic EPS) -0.3-0.22-0.1-0.120.02 -0.42 Diluted earnings per share (Diluted EPS) -0.3-0.22-0.1-0.120.02 -0.42 Average basic shares outstanding 15.41 M19.14 M21.59 M20.42 M26.16 M — Diluted shares outstanding 15.41 M19.14 M21.59 M20.42 M26.16 M — EBITDA -4.5 M-2.17 M-1.41 M-148.59 K-514 K -4.24 M EBIT -4.78 M-2.73 M-2.16 M-1.95 M-1.22 M -8.07 M Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 277.86 K561.12 K750 K1.94 M710 K 3.96 M