NRDY

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 47.59 M45.26 M37.02 M49.11 M48.73 M43.23 M 178.1 M Gross profit 27.61 M27.84 M23.3 M25.03 M32.27 M27.98 M 108.58 M Operating expenses 30.4 M28.57 M27.84 M26.81 M24.73 M23.75 M 103.13 M Selling/general/admin expenses 44.2 M40.13 M42.38 M38.94 M38.07 M34.46 M 153.85 M Research & development —————— — Operating income -16.59 M-12.29 M-19.08 M-13.91 M-5.8 M-6.48 M -45.27 M Non-Operating Income, Total 0-4 0004 0002 000352 K326 K 684 K Interest expense, net of interest capitalized 0———660 K672 K — Non-Operating Income, excl. Interest Expenses 0000-292 K-347 K -639 K Unusual income/expense 0-4 0004 0002 000-16 K1 000 -9 000 Pretax income -16.12 M-11.93 M-18.72 M-14.02 M-6.11 M-6.82 M -45.67 M Equity in earnings —————— — Taxes 28 K74 K35 K22 K22 K34 K 113 K Non-controlling/minority interest -5.66 M-4.1 M-6.47 M-4.8 M-2.05 M-2.2 M -15.53 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-4.65 M -30.25 M Discontinued operations —————— — Net income -10.5 M-7.9 M-12.29 M-9.24 M-4.08 M-4.65 M -30.25 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-4.65 M -30.25 M Basic earnings per share (Basic EPS) -1.35-1.05-1.5-1.05-0.45-0.6 -3.6 Diluted earnings per share (Diluted EPS) -1.35-1.05-1.5-1.05-0.45-0.6 -3.6 Average basic shares outstanding 7.9 M8.01 M8.11 M8.06 M8.29 M8.43 M — Diluted shares outstanding 7.9 M8.01 M8.11 M8.06 M8.29 M8.43 M — EBITDA -628 K1.4 M-2.38 M445 K8.63 M5.4 M 12.08 M EBIT -2.79 M-726 K-4.55 M-1.78 M7.54 M4.24 M 5.45 M Cost of revenue 19.98 M17.42 M13.72 M24.08 M16.46 M15.25 M 69.51 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 2.16 M2.13 M2.16 M2.23 M1.08 M1.16 M 6.63 M