TNONW

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 770 K726 K564 K1.17 M1.48 M1.38 M 4.6 M Gross profit 353 K323 K245 K773 K1.02 M945 K 2.98 M Operating expenses 3.53 M4 M3.1 M4.17 M3.88 M4.22 M 15.38 M Selling/general/admin expenses 2.96 M3.31 M2.6 M3.74 M3.36 M3.56 M 13.26 M Research & development 569 K691 K503 K428 K527 K662 K 2.12 M Operating income -3.17 M-3.68 M-2.86 M-3.39 M-2.87 M-3.28 M -12.39 M Non-Operating Income, Total 86 K61 K88 K53 K34 K-196 K -21 K Interest expense, net of interest capitalized 00000176 K 176 K Non-Operating Income, excl. Interest Expenses 86 K61 K88 K53 K34 K-327 K -152 K Unusual income/expense 00000-45 K -45 K Pretax income -13.67 M-3.62 M-2.77 M-3.34 M-2.83 M-3.65 M -12.59 M Equity in earnings —————— — Taxes ————8 000— — Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -3.09 M-3.62 M-2.77 M-3.34 M-2.83 M-3.48 M -12.42 M Discontinued operations —————— — Net income -3.09 M-3.62 M-2.77 M-3.34 M-2.83 M-3.48 M -12.42 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -3.09 M-3.62 M-2.77 M-3.34 M-2.83 M-3.48 M -12.42 M Basic earnings per share (Basic EPS) 10.55-1.01-0.36-0.40.07-0.31 -1 Diluted earnings per share (Diluted EPS) 10.55-1.01-0.36-0.4-1.950.31 -2.4 Average basic shares outstanding 1 2143 5977 5918 2507 38411.27 K — Diluted shares outstanding 1 2143 5977 5918 2507 38411.27 K — EBITDA -3.06 M-3.63 M-2.81 M-3.31 M-2.77 M-3.19 M -12.09 M EBIT -3.17 M-3.68 M-2.86 M-3.39 M-2.87 M-3.28 M -12.39 M Cost of revenue 417 K403 K319 K400 K464 K434 K 1.62 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 117 K42 K48 K77 K95 K88 K 308 K