BLIN

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 3.94 M3.86 M3.79 M3.88 M3.85 M3.87 M3.91 M 15.51 M Gross profit 2.71 M2.65 M2.54 M2.62 M2.55 M2.54 M2.59 M 10.29 M Operating expenses 3.09 M3.13 M3.05 M3.36 M3.24 M3.02 M2.76 M 12.38 M Selling/general/admin expenses 1.83 M1.77 M1.77 M1.86 M2.07 M1.93 M1.75 M 7.61 M Research & development 1.01 M1.02 M1.07 M1.11 M961 K880 K792 K 3.74 M Operating income 383 K482 K511 K745 K689 K482 K171 K 2.09 M Non-Operating Income, Total ——————— — Interest expense, net of interest capitalized ——————— — Non-Operating Income, excl. Interest Expenses ——————— — Unusual income/expense ——————— — Pretax income 300 K490 K629 K725 K784 K419 K81 K 2.01 M Equity in earnings ——————— — Taxes 5 00028 K5 0005 0005 00024 K5 000 39 K Non-controlling/minority interest ——————— — After tax other income/expense ——————— — Net income before discontinued operations 305 K432 K634 K730 K789 K365 K86 K 1.97 M Discontinued operations ——————— — Net income 305 K432 K634 K730 K789 K365 K86 K 1.97 M Dilution adjustment ———662 K0—— — Preferred dividends ———331 K0—— — Diluted net income available to common stockholders 305 K432 K634 K1.06 M789 K365 K86 K 2.3 M Basic earnings per share (Basic EPS) -0.03-0.04-0.06-0.1-0.07-0.02-0.01 -0.2 Diluted earnings per share (Diluted EPS) -0.03-0.04-0.06-0.1-0.07-0.02-0.01 -0.2 Average basic shares outstanding 10.42 M10.42 M10.42 M10.51 M11.95 M11.23 M12.05 M 45.73 M Diluted shares outstanding 10.43 M10.42 M10.42 M10.51 M11.95 M11.23 M12.05 M 45.73 M EBITDA -182 K-281 K-316 K-550 K-494 K-288 K19 K -1.31 M EBIT -383 K-482 K-511 K-745 K-689 K-482 K-171 K -2.09 M Cost of revenue 1.23 M1.21 M1.26 M1.26 M1.3 M1.33 M1.32 M 5.21 M Other cost of goods sold ——————— — Depreciation & amortization (cash flow) 201 K201 K195 K195 K195 K194 K190 K 774 K