SAZ

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 24.58 M22.52 M16.26 M9.16 M16.55 M 64.49 M Gross profit 24.58 M22.52 M16.26 M9.16 M16.55 M 64.49 M Operating expenses 23.44 M23.26 M22.18 M21.55 M21.86 M 88.84 M Selling/general/admin expenses 1.86 M910.98 K1.95 M1.71 M2.29 M 6.86 M Research & development ————— — Operating income 1.14 M-743 K-5.91 M-12.39 M-5.31 M -24.35 M Non-Operating Income, Total 35.88 M30.96 M32.32 M30.63 M31.65 M 125.54 M Interest expense, net of interest capitalized 1.26 M1.24 M800 K900 K1.11 M 4.06 M Non-Operating Income, excl. Interest Expenses 34.62 M30.05 M31.52 M29.73 M30.53 M 121.83 M Unusual income/expense —-340 K0—— — Pretax income 23.97 M17.29 M13.95 M5.87 M14.43 M 51.54 M Equity in earnings ————— — Taxes 36.63 K313.77 K54.45 K-11.31 K200 K 556.91 K Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 8.83 M-676.76 K13.93 M13.29 M12 M 38.54 M Discontinued operations ————— — Net income 8.83 M-676.76 K13.93 M13.29 M12 M 38.54 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 8.84 M-677 K13.93 M13.29 M12 M 38.54 M Basic earnings per share (Basic EPS) 0.64-0.070.910.840.74 2.42 Diluted earnings per share (Diluted EPS) 0.64-0.070.910.840.74 2.42 Average basic shares outstanding 13.73 M13.91 M15.34 M15.56 M15.74 M 60.56 M Diluted shares outstanding 13.73 M13.91 M15.34 M15.56 M15.74 M 60.56 M EBITDA ————— — EBIT ————— — Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 362.25 K616.83 K395.79 K942.14 K-151.97 K 1.8 M