MYO

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 9.83 M9.65 M10.09 M11.35 M10.11 M 41.21 M Gross profit 6.61 M6.05 M6.44 M7.78 M6.9 M 27.18 M Operating expenses 10.13 M10.64 M9.96 M10.56 M10.06 M 41.22 M Selling/general/admin expenses 8.34 M8.64 M8.43 M8.93 M8.44 M 34.44 M Research & development 1.79 M2 M1.53 M1.62 M1.62 M 6.78 M Operating income -3.52 M-4.59 M-3.52 M-2.77 M-3.16 M -14.04 M Non-Operating Income, Total 191.99 K106.55 K-9 743-956.3 K330.97 K -528.53 K Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses 0000-3 398 -3 398 Unusual income/expense 191.99 K106.55 K-9 743-956.3 K334.37 K -525.13 K Pretax income -3.33 M-4.48 M-3.53 M-3.73 M-2.82 M -14.56 M Equity in earnings ————— — Taxes 136.8 K148.2 K135.66 K231.98 K186.72 K 702.55 K Non-controlling/minority interest ————— — After tax other income/expense 34.17 K57.81 K-141.91 K46.15 K-27.6 K -65.54 K Net income before discontinued operations -3.47 M-4.63 M-3.66 M-3.81 M-3.01 M -15.12 M Discontinued operations ————— — Net income -3.47 M-4.63 M-3.66 M-3.81 M-3.01 M -15.12 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -3.47 M-4.63 M-3.66 M-3.81 M-3.01 M -15.12 M Basic earnings per share (Basic EPS) -0.08-0.11-0.09-0.09-0.07 -0.36 Diluted earnings per share (Diluted EPS) -0.08-0.11-0.09-0.09-0.07 -0.36 Average basic shares outstanding 41.45 M41.58 M42.17 M41.86 M42.27 M — Diluted shares outstanding 41.45 M41.58 M42.17 M41.86 M42.27 M — EBITDA -3.08 M-4.17 M-3.08 M-2.34 M-3.02 M -12.61 M EBIT -3.52 M-4.59 M-3.52 M-2.77 M-3.16 M -14.04 M Cost of revenue 3.22 M3.6 M3.65 M3.57 M3.21 M 14.03 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 435.65 K416.81 K433.31 K435.89 K138.47 K 1.42 M