NTRP

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 74.63 K83.5 K138.83 K757.65 K1.2 M 2.18 M Gross profit -2 116-8 83738.91 K165.58 K217.48 K 413.12 K Operating expenses 1.77 M2.21 M4.68 M3.37 M3.3 M 13.56 M Selling/general/admin expenses 62.06 K83.68 K120.62 K206.18 K122.17 K 532.65 K Research & development ————— — Operating income -1.77 M-2.22 M-4.64 M-3.2 M-3.08 M -13.15 M Non-Operating Income, Total -236.3 K-2.37 M193.81 K304.72 K-190.78 K -2.06 M Interest expense, net of interest capitalized 157.28 K185.66 K231.74 K171.11 K245.74 K 834.24 K Non-Operating Income, excl. Interest Expenses -393.58 K-2.57 M-578.17 K-449.38 K-586.04 K -4.19 M Unusual income/expense —16.1 K540.25 K583 K149.52 K 1.29 M Pretax income -2.01 M-4.59 M-4.45 M-2.9 M-3.28 M -15.21 M Equity in earnings —-7 390-11.31 K00 -18.7 K Taxes 00000 0 Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations -2.01 M-4.6 M-4.46 M-2.9 M-3.28 M -15.23 M Discontinued operations 5660000 0 Net income -2.01 M-4.6 M-4.46 M-2.9 M-3.28 M -15.23 M Dilution adjustment 00000 0 Preferred dividends 10.69 K46.54 K64.46 K183.26 K10.69 K 304.95 K Diluted net income available to common stockholders -2.02 M-4.64 M-4.52 M-3.08 M-3.29 M -15.53 M Basic earnings per share (Basic EPS) -0.350.81-0.68-0.39-0.37 -0.63 Diluted earnings per share (Diluted EPS) -1.42-3.28-0.68-0.39-0.37 -0.63 Average basic shares outstanding 1.35 M1.4 M6.59 M7.93 M8.97 M 28.04 M Diluted shares outstanding 1.42 M1.4 M6.59 M7.93 M8.97 M 28.04 M EBITDA -1.62 M-2.04 M-4.43 M-2.99 M-2.81 M -12.27 M EBIT -1.77 M-2.22 M-4.64 M-3.2 M-3.08 M -13.15 M Cost of revenue 76.75 K92.33 K99.92 K592.07 K982.65 K 1.77 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 148.8 K181.43 K206.65 K216.63 K272.63 K 877.34 K