SEED

Value 202020212022202320242025 TTM Total revenue 7.71 M7.16 M7.41 M13 M16.18 M12.85 M — Gross profit 516 K1.98 M2.28 M2.4 M2.29 M900 K — Operating expenses 14.19 M23.39 M2.4 M2.14 M8.91 M5.61 M — Selling/general/admin expenses 9.23 M12.16 M3.05 M3.15 M6.03 M6.64 M — Research & development 604 K305 K1.05 M1.04 M1.45 M1.83 M — Operating income -13.67 M-21.42 M-115 K264 K-6.62 M-4.71 M — Non-Operating Income, Total 982 K2.3 M2.22 M9.71 M26.82 M320 K — Interest expense, net of interest capitalized 851 K1.32 M1.16 M——— — Non-Operating Income, excl. Interest Expenses -851 K-1.32 M-1.16 M018.68 M0 — Unusual income/expense 982 K2.3 M2.22 M9.71 M8.14 M320 K — Pretax income 15.04 M19.57 M326 K8.75 M2.67 M8.2 M — Equity in earnings —————— — Taxes 62 K27 K2 00023 K9 00041 K — Non-controlling/minority interest 2.58 M5.48 M1.21 M1.02 M290 K652 K — After tax other income/expense —————— — Net income before discontinued operations 12.52 M14.11 M882 K7.71 M2.96 M7.51 M — Discontinued operations —————— — Net income 12.52 M14.11 M882 K7.71 M2.96 M7.51 M — Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 12.52 M14.11 M882 K7.71 M2.96 M7.51 M — Basic earnings per share (Basic EPS) —-2.51-0.151.180.46-1 — Diluted earnings per share (Diluted EPS) —-2.51-0.151.170.46-1 — Average basic shares outstanding —5.62 M5.77 M6.55 M6.46 M7.49 M 26.27 M Diluted shares outstanding —5.62 M5.77 M6.56 M6.47 M7.49 M 26.29 M EBITDA -12.11 M-20.14 M434 K825 K-6.21 M-4.25 M — EBIT -13.67 M-21.42 M-115 K264 K-6.62 M-4.71 M — Cost of revenue 7.2 M5.18 M5.13 M10.59 M13.89 M11.95 M — Other cost of goods sold 1.19 M1.23 M——39 K561 K — Depreciation & amortization (cash flow) 1.56 M1.28 M549 K561 K404 K451 K —