PAVM

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 8 0006 0005 00052 K22 K 85 K Gross profit -28 K-35 K-50 K-34 K-75 K -194 K Operating expenses 5.42 M4.68 M4.79 M6.77 M7.96 M 24.2 M Selling/general/admin expenses 4.63 M3.89 M3.71 M4.94 M6.57 M 19.11 M Research & development 787 K790 K1.09 M1.83 M1.39 M 5.09 M Operating income -5.45 M-4.71 M-4.84 M-6.8 M-8.04 M -24.39 M Non-Operating Income, Total 24.07 M-7.61 M-1.17 M4.04 M6.97 M 2.24 M Interest expense, net of interest capitalized 26 K26 K-26 K—3 000 — Non-Operating Income, excl. Interest Expenses 24.04 M-7.63 M-1.14 M4.04 M7.01 M 2.28 M Unusual income/expense ————-40 K — Pretax income 18.62 M-12.32 M-6.01 M-2.76 M-1.06 M -22.16 M Equity in earnings ————— — Taxes 00000 0 Non-controlling/minority interest -345 K-403 K-628 K-1.49 M-1 M -3.53 M After tax other income/expense 2 0004 0005 000—— — Net income before discontinued operations 18.97 M-11.92 M-5.38 M-1.26 M-60 K -18.63 M Discontinued operations ————— — Net income 18.97 M-11.92 M-5.38 M-1.26 M-60 K -18.63 M Dilution adjustment -1.19 M-1.3 M-855 K—-6.69 M — Preferred dividends 86 K88 K90 K—239 K — Diluted net income available to common stockholders 17.7 M-13.31 M-6.33 M-1.83 M-6.99 M -28.46 M Basic earnings per share (Basic EPS) 38.4-22.2-8.7-12.99-4.42 -48.31 Diluted earnings per share (Diluted EPS) 10.2-22.2-8.715.17-4.42 -20.15 Average basic shares outstanding 462.54 K602.82 K718.48 K670.47 K1.58 M — Diluted shares outstanding 1.75 M602.82 K718.48 K670.47 K1.58 M — EBITDA -5.4 M-4.69 M-4.82 M-6.78 M-8.02 M -24.31 M EBIT -5.45 M-4.71 M-4.84 M-6.8 M-8.04 M -24.39 M Cost of revenue 36 K41 K55 K86 K97 K 279 K Other cost of goods sold ————— — Depreciation & amortization (cash flow) 43 K22 K22 K18 K20 K 82 K