NBY

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 2.44 M4.75 M137 K0521 K 5.41 M Gross profit 1.59 M3.1 M137 K042 K 3.27 M Operating expenses 2.65 M6.71 M3.29 M1.89 M1.3 M 13.19 M Selling/general/admin expenses 2.65 M2.78 M2.7 M1.89 M1.21 M 8.58 M Research & development 4 00010 K——— — Operating income 1.06 M228 K3.29 M1.89 M1.26 M 6.67 M Non-Operating Income, Total 021 K40 K73 K77 K 211 K Interest expense, net of interest capitalized 145 K3 00026 K20 K38 K 87 K Non-Operating Income, excl. Interest Expenses -145 K-3 000-26 K-20 K-38 K -87 K Unusual income/expense 021 K40 K73 K77 K 211 K Pretax income 929 K7.22 M3.3 M1.94 M1.29 M 13.77 M Equity in earnings ————— — Taxes —0300 K100 K0 400 K Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 1.21 M1.21 M-3.33 M1.88 M1.25 M 1.01 M Discontinued operations 0011 M42 K40 K 11.08 M Net income 1.21 M1.21 M7.67 M1.92 M1.29 M 12.1 M Dilution adjustment 2.01 M0000 0 Preferred dividends 1 M0000 0 Diluted net income available to common stockholders 2.22 M1.21 M7.67 M1.92 M1.29 M 12.1 M Basic earnings per share (Basic EPS) -3153.557.2-1.65-1.1 158 Diluted earnings per share (Diluted EPS) 0.330.367.1-1.65-1.1 4.71 Average basic shares outstanding 742 K679.2 K1.06 M1.16 M1.18 M 4.08 M Diluted shares outstanding 3.71 M3.4 M1.08 M1.16 M1.18 M 6.82 M EBITDA -914 K-3.41 M——-1.25 M — EBIT -1.06 M-3.61 M——-1.26 M — Cost of revenue 848 K1.66 M——479 K — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 147 K204 K2 0001 0001 000 208 K