XBIT

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 707 K2.59 M284 K3.1 M1.2 M 7.18 M Gross profit 707 K2.59 M284 K3.1 M1.2 M 7.18 M Operating expenses 7.9 M927 K13.55 M6.34 M6.05 M 26.86 M Selling/general/admin expenses 777 K927 K1.93 M1 M967 K 4.83 M Research & development 7.13 M7.82 M11.62 M5.34 M5.08 M 29.86 M Operating income 7.9 M8.75 M13.55 M6.34 M6.05 M 34.68 M Non-Operating Income, Total 2.9 M-1.8 M2.69 M4.61 M141 K 5.64 M Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses 2.87 M-2.21 M1.7 M4.61 M56 K 4.15 M Unusual income/expense 25 K407 K995 K3 00085 K 1.49 M Pretax income 5.01 M10.55 M10.86 M1.73 M5.91 M 29.04 M Equity in earnings ————— — Taxes 9 000-27 K29 K28 K102 K 132 K Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 5.01 M10.51 M10.88 M1.76 M6.01 M 29.16 M Discontinued operations ————— — Net income 5.01 M10.51 M10.88 M1.76 M6.01 M 29.16 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 5.01 M10.51 M10.88 M1.76 M6.01 M 29.16 M Basic earnings per share (Basic EPS) -0.16-0.34-0.36-0.06-0.2 -0.96 Diluted earnings per share (Diluted EPS) 0.160.340.360.060.2 0.96 Average basic shares outstanding 30.47 M30.46 M30.49 M30.49 M30.49 M 121.92 M Diluted shares outstanding 30.47 M30.46 M30.49 M30.49 M30.49 M 121.92 M EBITDA ————— — EBIT ————— — Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 439 K394 K442 K439 K427 K 1.7 M