XPON

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 1.99 M2.05 M2.99 M2.39 M2.22 M 9.65 M Gross profit 438.55 K501.57 K622.61 K542.48 K-329.26 K 1.34 M Operating expenses 249.63 K382.3 K258.79 K283.25 K5.19 M 6.12 M Selling/general/admin expenses 1.62 M1.65 M1.97 M3.54 M4.87 M 12.04 M Research & development 68.38 K113.74 K78.82 K74.21 K292.12 K 558.88 K Operating income -1.18 M-1.15 M-1.35 M-3 M-5.2 M -10.7 M Non-Operating Income, Total -925.89 K4 09218.63 K-3.73 M-766.17 K -4.47 M Interest expense, net of interest capitalized 29.15 K-5 668-3 649-4 439-6 470 -20.23 K Non-Operating Income, excl. Interest Expenses -955.04 K9 76022.28 K-3.72 M-759.7 K -4.45 M Unusual income/expense ————— — Pretax income -254.57 K-1.15 M-1.37 M722.83 K-4.44 M -6.24 M Equity in earnings ————— — Taxes -2 92838373837 150 Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations -251.65 K-1.15 M-1.37 M722.79 K-4.44 M -6.24 M Discontinued operations ————— — Net income -251.65 K-1.15 M-1.37 M722.79 K-4.44 M -6.24 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -251.65 K-1.15 M-1.37 M722.79 K-4.44 M -6.24 M Basic earnings per share (Basic EPS) 65.02-0.37-0.410.12-0.47 -1.13 Diluted earnings per share (Diluted EPS) 65.02-0.37-0.410.1-0.45 -1.13 Average basic shares outstanding 641.01 K3.11 M3.34 M6 M5.51 M 17.95 M Diluted shares outstanding 641.01 K3.11 M3.34 M7.57 M5.51 M 19.52 M EBITDA 223.02 K153.3 K395.03 K285.63 K-5.47 M -4.63 M EBIT 188.92 K119.27 K363.82 K259.23 K-5.52 M -4.78 M Cost of revenue 1.55 M1.55 M2.37 M1.85 M2.55 M 8.31 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 34.1 K34.03 K31.22 K26.4 K25 K 116.65 K