ODYS

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 2.06 M362 K149 K439 K82 K 1.03 M Gross profit 538 K133 K23 K177 K21 K 354 K Operating expenses 5.1 M4.57 M4.73 M4.61 M5.36 M 19.27 M Selling/general/admin expenses 2.61 M2.21 M2.25 M2.29 M2.8 M 9.56 M Research & development 2.49 M2.36 M2.48 M2.32 M2.56 M 9.71 M Operating income -4.56 M-4.44 M-4.71 M-4.43 M-5.34 M -18.91 M Non-Operating Income, Total -29 K71 K-24 K-41 K-20 K -14 K Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses -29 K71 K-24 K-41 K-20 K -14 K Unusual income/expense ————— — Pretax income -4.59 M-4.37 M-4.73 M17.04 M-5.36 M 2.58 M Equity in earnings ————— — Taxes ———9.72 M— — Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations -4.26 M-4.08 M-4.42 M-4.28 M-5.18 M -17.95 M Discontinued operations ————— — Net income -4.26 M-4.08 M-4.42 M-4.28 M-5.18 M -17.95 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -4.26 M-4.08 M-4.42 M-4.28 M-5.18 M -17.95 M Basic earnings per share (Basic EPS) -0.29-0.25-0.27-0.26-0.32 -1.1 Diluted earnings per share (Diluted EPS) -0.29-0.25-0.27-0.26-0.32 -1.1 Average basic shares outstanding 14.57 M16.32 M16.33 M15.9 K16.39 M — Diluted shares outstanding 14.57 M16.32 M16.33 M15.9 K16.39 M — EBITDA -4.53 M-4.41 M-4.68 M-4.4 M-5.31 M -18.8 M EBIT -4.56 M-4.44 M-4.71 M-4.43 M-5.34 M -18.91 M Cost of revenue 1.53 M229 K126 K262 K61 K 678 K Other cost of goods sold 203 K00—0 — Depreciation & amortization (cash flow) 27 K31 K30 K29 K27 K 117 K