PED

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 10.58 M8.74 M6.97 M6.96 M14.2 M40.22 M 68.36 M Gross profit 10.58 M8.74 M6.97 M6.96 M6.6 M40.22 M 60.76 M Operating expenses 11.12 M8.59 M8.86 M7.79 M29.59 M33.52 M 79.76 M Selling/general/admin expenses 2.17 M1.6 M1.69 M1.52 M11.97 M3.11 M 18.3 M Research & development —————— — Operating income -1.37 M150 K-2.24 M-834 K-4.93 M6.7 M -1.3 M Non-Operating Income, Total 215 K66 K15 K378 K-31 K-33.2 M -32.84 M Interest expense, net of interest capitalized 0—0102 K1.3 M2 M 3.4 M Non-Operating Income, excl. Interest Expenses 000-102 K-1.37 M-35.2 M -36.67 M Unusual income/expense 215 K66 K15 K378 K33 K5 000 431 K Pretax income -1.33 M216 K-2.17 M-489 K132 K-26.5 M -29.02 M Equity in earnings —————— — Taxes -12.75 M76 K-490 K-164 K8.63 M-868 K 7.11 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 11.42 M140 K-1.68 M-325 K-8.5 M-25.63 M -36.13 M Discontinued operations —————— — Net income 11.42 M140 K-1.68 M-325 K-8.5 M-25.63 M -36.13 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 13.05 M140 K-1.68 M-325 K-8.5 M-25.63 M -36.13 M Basic earnings per share (Basic EPS) 2.60-0.40-1.88-3.28 -5.56 Diluted earnings per share (Diluted EPS) 2.60-0.40-1.88-3.28 -5.56 Average basic shares outstanding 4.46 M4.54 M4.57 M4.61 M4.62 M7.82 M — Diluted shares outstanding 4.46 M4.54 M4.57 M4.61 M4.62 M7.82 M — EBITDA 4.06 M3.19 M879 K2.95 M-15.38 M19.15 M 7.6 M EBIT -546 K150 K-1.89 M-834 K-22.98 M6.7 M -19 M Cost of revenue ————7.6 M— — Other cost of goods sold ————7.6 M— — Depreciation & amortization (cash flow) 4.6 M3.04 M2.77 M3.78 M7.61 M12.45 M 26.61 M