PW

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 485.79 K506.78 K513.11 K506.1 K480.44 K1.29 M 2.79 M Gross profit 485.79 K506.78 K513.11 K506.1 K480.44 K1.29 M 2.79 M Operating expenses 1.87 M1.25 M713.47 K1.81 M845.44 K742.16 K 4.11 M Selling/general/admin expenses 326.93 K341.37 K266 K240.07 K206.06 K240.69 K 952.81 K Research & development —————— — Operating income 101.99 K1.18 M-934.56 K-1.08 M-523.74 K762.96 K -1.77 M Non-Operating Income, Total -29.07 K1.07 M423.91 K-19.62 K-528.27 K-112.04 K -236.02 K Interest expense, net of interest capitalized 998.91 K571.77 K244.66 K243.11 K241.85 K239.81 K 969.43 K Non-Operating Income, excl. Interest Expenses -998.91 K-571.77 K-244.66 K-243.11 K-241.85 K-239.81 K -969.43 K Unusual income/expense -29.07 K1.07 M423.91 K-19.62 K-528.27 K-112.04 K -236.02 K Pretax income 36.98 K-46.08 K158.44 K-1.08 M-29.85 K873.43 K -73.24 K Equity in earnings —————— — Taxes —————— — Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -1.41 M320.91 K223.55 K-1.33 M-893.27 K435.55 K -1.56 M Discontinued operations —————— — Net income -1.41 M320.91 K223.55 K-1.33 M-893.27 K435.55 K -1.56 M Dilution adjustment 163 K326 K163 K1 000326 K0 490 K Preferred dividends 326.21 K489.21 K326.21 K164.21 K489.21 K163.21 K 1.14 M Diluted net income available to common stockholders -1.58 M157.71 K60.34 K-1.49 M-1.06 M272.34 K -2.21 M Basic earnings per share (Basic EPS) -4.70.50.2-4.27-2.90.74 -6.23 Diluted earnings per share (Diluted EPS) -4.70.50.2-4.27-2.90.74 -6.23 Average basic shares outstanding 338.97 K338.97 K338.97 K341.39 K367.23 K367.17 K — Diluted shares outstanding 338.97 K338.97 K338.97 K341.39 K367.23 K367.17 K — EBITDA -1.32 M-662.31 K-121.83 K-1.04 M-289.42 K618.68 K -837.29 K EBIT -1.38 M-747.32 K-200.36 K-1.31 M-365 K547.59 K -1.32 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 67.42 K85 K78.53 K262.09 K75.59 K71.1 K 487.3 K