NUKK

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 175.21 K671.07 K000 671.07 K Gross profit 125.48 K539.82 K000 539.82 K Operating expenses 1.52 M2.66 M1.51 M1.05 M4.77 M 9.98 M Selling/general/admin expenses 1.37 M1.59 M1.44 M976.81 K4.54 M 8.55 M Research & development ————— — Operating income -1.39 M-2.12 M-1.51 M-1.05 M-4.77 M -9.44 M Non-Operating Income, Total -224.59 K5.88 M104.65 M4.28 M-11.53 M 103.28 M Interest expense, net of interest capitalized 39.71 K—164.58 K207.05 K36.35 K — Non-Operating Income, excl. Interest Expenses -279.71 K5.88 M104.48 M4.06 M-11.69 M 102.74 M Unusual income/expense 15.41 K—71814.85 K118.8 K — Pretax income -1.62 M3.76 M103.14 M3.24 M-16.31 M 93.84 M Equity in earnings ————— — Taxes 00000 0 Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations -1.62 M4.46 M103.14 M3.24 M-16.31 M 94.53 M Discontinued operations ——-182.75 K-217.95 K-60.26 K — Net income -1.62 M4.46 M102.96 M3.02 M-16.37 M 94.07 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -1.62 M4.46 M102.96 M3.02 M-16.37 M 94.07 M Basic earnings per share (Basic EPS) -0.88—20.760.58-2.02 — Diluted earnings per share (Diluted EPS) -0.882.5818.150.54-2.02 19.25 Average basic shares outstanding 1.79 M1.73 M4.96 M5.25 M8.12 M 20.06 M Diluted shares outstanding 1.62 M1.73 M5.67 M5.62 M8.12 M 21.15 M EBITDA -1.36 M-2.1 M-1.36 M-721.49 K-4.77 M -8.96 M EBIT -1.39 M-2.12 M-1.51 M-1.05 M-4.77 M -9.44 M Cost of revenue 49.74 K131.25 K000 131.25 K Other cost of goods sold ————— — Depreciation & amortization (cash flow) 32.95 K13.81 K145.97 K326.81 K1 343 487.94 K