EP

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 10.09 M9 M8.75 M9.39 M7.06 M 34.2 M Gross profit 10.09 M8.62 M8.34 M9.39 M7.06 M 33.4 M Operating expenses 14.01 M12.96 M13.66 M12.94 M65.97 M 105.52 M Selling/general/admin expenses 4.23 M3.73 M3.39 M3.12 M3.18 M 13.42 M Research & development ————— — Operating income -3.92 M-3.96 M-4.9 M-3.55 M-58.91 M -71.31 M Non-Operating Income, Total -268.96 K-296 K-334 K93 K483 K -54 K Interest expense, net of interest capitalized 269 K——388 K529 K — Non-Operating Income, excl. Interest Expenses -538.96 K-296 K-334 K-388 K-529 K -1.55 M Unusual income/expense 1 000——93 K483 K — Pretax income -4.19 M-4.22 M-5.06 M-3.84 M-58.95 M -72.07 M Equity in earnings ————— — Taxes 000—-789 K — Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations -4.19 M-4.22 M-5.06 M-3.84 M-58.95 M -72.07 M Discontinued operations ————— — Net income -4.19 M-4.22 M-5.06 M-3.84 M-58.95 M -72.07 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -4.19 M-4.22 M-5.06 M-3.84 M-58.95 M -72.07 M Basic earnings per share (Basic EPS) -0.12-0.12-0.15-0.11-1.74 -2.12 Diluted earnings per share (Diluted EPS) -0.12-0.12-0.15-0.11-1.74 -2.12 Average basic shares outstanding 30.06 M33.82 M33.85 B34.04 M34.06 M 33.96 B Diluted shares outstanding 30.06 M33.82 M33.85 B34.04 M34.06 M 33.96 B EBITDA -1.43 M-2.12 M-2.74 M-755 K-55.91 M -61.52 M EBIT -3.92 M-4.34 M-5.32 M-3.55 M-58.91 M -72.12 M Cost of revenue —386 K417 K—— — Other cost of goods sold —386 K417 K—— — Depreciation & amortization (cash flow) 2.49 M2.23 M2.58 M2.79 M3 M 10.6 M