Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 7.44 M14.75 M10.41 M——— — Research & development —————— — Operating income 1.39 M-1.79 M-1.61 M-292.17 M-29.42 M-15.08 M -338.27 M Non-Operating Income, Total -2.15 M24 K260 K1.48 M-1.8 M253 K 192 K Interest expense, net of interest capitalized —105 K113 K——— — Non-Operating Income, excl. Interest Expenses -1.79 M-450 K-245 K559 K-2.48 M-308 K -2.47 M Unusual income/expense -352 K369 K392 K923 K673 K561 K 2.55 M Pretax income 23.74 M-3.09 M-2.93 M-302.47 M-43.65 M-28.2 M -377.24 M Equity in earnings —————— — Taxes -2.46 M762 K514 K3.37 M1.64 M-1.44 M 4.09 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 72.23 M-3.85 M-3.45 M-305.84 M-45.28 M-26.76 M -381.33 M Discontinued operations -1.77 M-495 K-3.44 M——— — Net income 70.46 M-4.35 M-6.89 M-305.84 M-45.28 M-26.76 M -384.77 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -2.67 M-4.35 M-6.89 M-305.84 M-45.28 M-26.76 M -384.77 M Basic earnings per share (Basic EPS) 7.3-1.4-1.9-26-3.88-2.28 -34.06 Diluted earnings per share (Diluted EPS) 7.3-1.4-1.9-26-3.88-2.28 -34.06 Average basic shares outstanding 3.02 M3.09 M3.59 M11.75 M11.75 M11.76 M — Diluted shares outstanding 3.02 M3.09 M3.59 M11.75 M11.75 M11.76 M — EBITDA 95.21 M316.14 M-59 K-143.18 M178.63 M201.98 M 237.37 M EBIT 105.78 M316.6 M-666 K-152.32 M161.54 M187.13 M 195.69 M Cost of revenue -14.81 M-274 K14 K920 K1.09 M-611 K 1.41 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) -10.52 M627 K607 K9.14 M17.08 M14.85 M 41.68 M