SILO

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 18.02 K18.03 K18.03 K18.02 K18.02 K 72.1 K Gross profit 16.57 K16.57 K16.57 K16.57 K-2 662 47.04 K Operating expenses 1.03 M1.83 M1.11 M1.27 M1.15 M 5.35 M Selling/general/admin expenses 279.99 K234.97 K50.34 M352.57 K425.32 K 51.35 M Research & development 517.55 K1.14 M593.96 K717.25 K543.62 K 2.99 M Operating income -1.01 M-1.81 M-1.09 M-1.25 M-1.15 M -5.31 M Non-Operating Income, Total 81.24 K82.73 K62.68 K44.26 K41.03 K 230.7 K Interest expense, net of interest capitalized 1 0812742 0661 648886 4 874 Non-Operating Income, excl. Interest Expenses 80.16 K82.46 K60.62 K42.61 K40.14 K 225.83 K Unusual income/expense ————— — Pretax income -928.81 K-1.73 M-1.03 M-1.2 M-1.11 M -5.08 M Equity in earnings ————— — Taxes 00000 0 Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations -928.81 K-1.73 M-1.03 M-1.2 M-1.11 M -5.08 M Discontinued operations ————— — Net income -928.81 K-1.73 M-1.03 M-1.2 M-1.11 M -5.08 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -928.81 K-1.73 M-1.03 M-1.2 M-1.11 M -5.08 M Basic earnings per share (Basic EPS) -0.22-0.38-0.23-0.19-0.12 -0.92 Diluted earnings per share (Diluted EPS) -0.22-0.38-0.23-0.19-0.12 -0.92 Average basic shares outstanding 4.3 M3.68 M4.48 M6.28 M9.33 M 23.78 M Diluted shares outstanding 4.3 M3.68 M4.48 M6.28 M9.33 M 23.78 M EBITDA -1.01 M-1.81 M-1.09 M-1.25 M-1.15 M -5.3 M EBIT -1.01 M-1.81 M-1.09 M-1.25 M-1.15 M -5.31 M Cost of revenue 1 4591 4601 4601 45920.69 K 25.07 K Other cost of goods sold ————— — Depreciation & amortization (cash flow) 3 0923 0933 0922 4732 938 11.6 K