ERII

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 38.58 M67.08 M8.06 M28.05 M32 M66.87 M 134.99 M Gross profit 25.11 M47.12 M4.46 M17.95 M20.56 M44.96 M 87.93 M Operating expenses 18.05 M21.5 M17.02 M16.48 M16.9 M13.65 M 64.04 M Selling/general/admin expenses 14.09 M15.06 M13.48 M13.03 M13.23 M10.96 M 50.7 M Research & development 3.97 M3.97 M3 M3.45 M3.67 M2.91 M 13.03 M Operating income 7.06 M-281 K12.56 M1.47 M3.66 M6.19 M 23.89 M Non-Operating Income, Total 1.77 M1.24 M1.08 M914 K892 K821 K 3.71 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 1.71 M1.19 M1.07 M888 K847 K806 K 3.61 M Unusual income/expense 57 K48 K6 00026 K45 K15 K 92 K Pretax income 8.82 M6.96 M11.48 M2.39 M4.55 M9.17 M 27.59 M Equity in earnings —————— — Taxes 344 K814 K1.6 M334 K680 K2.02 M 4.63 M Non-controlling/minority interest —————— — After tax other income/expense 19 K-88 K21 K214 K-144 K227 K 318 K Net income before discontinued operations 8.48 M5.67 M9.88 M2.05 M3.87 M7.15 M 22.96 M Discontinued operations —————— — Net income 8.48 M5.67 M9.88 M2.05 M3.87 M7.15 M 22.96 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 8.48 M5.67 M9.88 M2.05 M3.87 M7.15 M 22.96 M Basic earnings per share (Basic EPS) 0.150.4-0.180.040.070.5 0.43 Diluted earnings per share (Diluted EPS) 0.140.4-0.180.040.070.49 0.42 Average basic shares outstanding 57.76 M57.21 M54.9 M54.26 M53.16 M53.8 M 216.12 M Diluted shares outstanding 58.29 M57.82 M54.9 M54.49 M53.47 M54.16 M 217.01 M EBITDA 8.07 M26.61 M-11.6 M2.42 M4.58 M32.26 M 27.65 M EBIT 7.06 M25.61 M-12.56 M1.47 M3.66 M31.32 M 23.89 M Cost of revenue 13.47 M19.95 M3.61 M10.1 M11.44 M21.91 M 47.06 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.01 M996 K962 K944 K913 K941 K 3.76 M