NRDY

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 47.59 M45.26 M37.02 M49.11 M48.73 M 180.13 M Gross profit 27.61 M27.84 M23.3 M25.03 M32.27 M 108.44 M Operating expenses 30.4 M28.57 M27.84 M26.81 M24.73 M 107.95 M Selling/general/admin expenses 44.2 M40.13 M42.38 M38.94 M38.07 M 159.52 M Research & development ————— — Operating income -16.59 M-12.29 M-19.08 M-13.91 M-5.8 M -51.08 M Non-Operating Income, Total 0-4 0004 0002 000352 K 354 K Interest expense, net of interest capitalized ————660 K — Non-Operating Income, excl. Interest Expenses 0000-292 K -292 K Unusual income/expense 0-4 0004 0002 000-16 K -14 K Pretax income -16.12 M-11.93 M-18.72 M-14.02 M-6.11 M -50.77 M Equity in earnings ————— — Taxes 28 K74 K35 K22 K22 K 153 K Non-controlling/minority interest -5.66 M-4.1 M-6.47 M-4.8 M-2.05 M -17.43 M After tax other income/expense ————— — Net income before discontinued operations -10.5 M-7.9 M-12.29 M-9.24 M-4.08 M -33.5 M Discontinued operations ————— — Net income -10.5 M-7.9 M-12.29 M-9.24 M-4.08 M -33.5 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -10.5 M-7.9 M-12.29 M-9.24 M-4.08 M -33.5 M Basic earnings per share (Basic EPS) -0.09-0.07-0.1-0.07-0.03 -0.27 Diluted earnings per share (Diluted EPS) -0.09-0.07-0.1-0.07-0.03 -0.27 Average basic shares outstanding 118.46 M120.15 M121.67 M120.83 M124.3 M — Diluted shares outstanding 118.46 M120.15 M121.67 M120.83 M124.3 M — EBITDA -628 K1.4 M-2.38 M445 K8.63 M 8.09 M EBIT -2.79 M-726 K-4.55 M-1.78 M7.54 M 491 K Cost of revenue 19.98 M17.42 M13.72 M24.08 M16.46 M 71.69 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 2.16 M2.13 M2.16 M2.23 M1.08 M 7.6 M