RAVE

Value Q4, 24Q1, 25Q2, 25 TTM Total revenue 3.25 M3.29 M3.12 M 12.73 M Gross profit 3.25 M3.29 M3.11 M 12.73 M Operating expenses 2.03 M2.46 M2.3 M 8.89 M Selling/general/admin expenses 1.98 M2.42 M2.25 M 8.72 M Research & development ——— — Operating income 1.23 M752 K742 K 3.7 M Non-Operating Income, Total —99 K100 K — Interest expense, net of interest capitalized ——— — Non-Operating Income, excl. Interest Expenses —91 K91 K — Unusual income/expense —8 0009 000 — Pretax income 1.22 M851 K842 K 3.87 M Equity in earnings ——— — Taxes 377 K206 K205 K 1.02 M Non-controlling/minority interest ——— — After tax other income/expense ——— — Net income before discontinued operations 847 K645 K637 K 2.85 M Discontinued operations ——— — Net income 847 K645 K637 K 2.85 M Dilution adjustment ——— — Preferred dividends ——— — Diluted net income available to common stockholders 847 K645 K637 K 2.85 M Basic earnings per share (Basic EPS) 0.060.050.04 0.2 Diluted earnings per share (Diluted EPS) 0.060.050.04 0.2 Average basic shares outstanding 14.5 M14.21 M14.21 M 57.43 M Diluted shares outstanding 14.56 M14.28 M14.28 M 57.65 M EBITDA 1.6 M800 K837 K 4.33 M EBIT 1.5 M833 K821 K 4.2 M Cost of revenue 1 0004 0007 000 -2 000 Other cost of goods sold ——— — Depreciation & amortization (cash flow) 107 K-33 K16 K 128 K