Financials
Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 2.17 M2.05 M2.05 M1.91 M2.11 M2.23 M 8.3 M Research & development —————— — Operating income 608 K755 K142 K549 K575 K-60 K 1.21 M Non-Operating Income, Total 65 K599 K73 K223 K1.05 M-324 K 1.02 M Interest expense, net of interest capitalized 1 0001 0001 0001 00001 000 3 000 Non-Operating Income, excl. Interest Expenses 49 K627 K72 K222 K1.05 M-325 K 1.02 M Unusual income/expense 15 K-29 K———— — Pretax income 673 K1.35 M69 K772 K1.63 M-238 K 2.23 M Equity in earnings —————— — Taxes 181 K393 K38 K210 K480 K-35 K 693 K Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 492 K961 K31 K562 K1.15 M-203 K 1.54 M Discontinued operations —————— — Net income 492 K961 K31 K562 K1.15 M-203 K 1.54 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 492 K961 K31 K562 K1.15 M-203 K 1.54 M Basic earnings per share (Basic EPS) 0.090.190.010.110.22-0.04 0.3 Diluted earnings per share (Diluted EPS) 0.090.190.010.110.22-0.04 0.3 Average basic shares outstanding 5.34 M5.32 M5.21 M5.27 M5.28 M5.15 M 20.92 M Diluted shares outstanding 5.36 M5.33 M5.23 M5.28 M5.3 M5.17 M 20.98 M EBITDA 768 K-703 K-1.75 M-1.19 M-538 K-1.71 M -5.19 M EBIT 764 K-1.11 M-1.75 M-1.19 M-542 K-2.12 M -5.6 M Cost of revenue 4.33 M3.86 M3.08 M4.1 M4.33 M3.88 M 15.38 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 4 000404 K4 0003 0004 000404 K 415 K