ONMDW

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 26 K137 K155 K177 K890 K96 K 1.32 M Gross profit -26 K-224 K-241 K-222 K184 K-380 K -659 K Operating expenses 2.69 M2 M1.82 M2.01 M3.33 M2.17 M 9.34 M Selling/general/admin expenses 2.35 M1.65 M1.44 M1.69 M2.87 M1.86 M 7.86 M Research & development 341 K348 K382 K323 K462 K311 K 1.48 M Operating income -2.71 M-2.22 M-2.06 M-2.23 M-3.15 M-2.55 M -9.99 M Non-Operating Income, Total 343 K322 K5.04 M1.49 M6 00099 K 6.64 M Interest expense, net of interest capitalized 28 K31 K22 K6 0008 00010 K 46 K Non-Operating Income, excl. Interest Expenses 351 K257 K5.04 M1.5 M59 K89 K 6.68 M Unusual income/expense -8 00065 K-12 K-8 000-61 K— — Pretax income -10.13 M-1.93 M2.96 M-788 K-2.8 M-2.46 M -3.09 M Equity in earnings —————— — Taxes ————1 000— — Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -2.37 M-1.9 M2.98 M-741 K-3.14 M-2.45 M -3.35 M Discontinued operations —————— — Net income -2.37 M-1.9 M2.98 M-741 K-3.14 M-2.45 M -3.35 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -2.37 M-1.76 M2.77 M-741 K-3.14 M-2.45 M -3.57 M Basic earnings per share (Basic EPS) -0.07-0.060.07-0.01-0.06-0.04 -0.04 Diluted earnings per share (Diluted EPS) -0.07-0.060.07-0.01-0.06-0.04 -0.04 Average basic shares outstanding 28.08 M34.1 M36.84 M52.62 M44.55 M55.32 M — Diluted shares outstanding 28.08 M34.1 M38.41 M52.62 M44.55 M55.32 M — EBITDA -2.69 M-2.21 M-2.03 M-2.23 M-3.14 M-2.54 M -9.93 M EBIT -2.71 M-2.22 M-2.06 M-2.23 M-3.15 M-2.55 M -9.99 M Cost of revenue 52 K361 K396 K399 K706 K476 K 1.98 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 26 K12 K34 K10 K9 00011 K 64 K