ECOR

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 6.55 M7.05 M6.72 M7.38 M8.69 M 29.84 M Gross profit 5.49 M6.05 M5.71 M6.44 M7.47 M 25.67 M Operating expenses 8.14 M9.12 M9.53 M9.95 M10.35 M 38.95 M Selling/general/admin expenses 7.62 M8.32 M8.89 M9.44 M9.69 M 36.33 M Research & development 521 K805 K642 K511 K662 K 2.62 M Operating income 2.65 M3.07 M3.82 M3.51 M2.88 M 13.28 M Non-Operating Income, Total 154 K-256 K81 K165 K521 K 511 K Interest expense, net of interest capitalized ——5 0004 5003 300 — Non-Operating Income, excl. Interest Expenses 159 K10 K-5 000-4 500-3 300 -2 800 Unusual income/expense -5 000-266 K81 K165 K521 K 501 K Pretax income 2.5 M3.2 M3.9 M3.67 M3.4 M 14.18 M Equity in earnings ————— — Taxes 0-29 K48 K00 19 K Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 2.5 M3.24 M3.9 M3.67 M3.4 M 14.22 M Discontinued operations ————— — Net income 2.5 M3.24 M3.9 M3.67 M3.4 M 14.22 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 2.5 M3.24 M3.9 M3.67 M3.4 M 14.22 M Basic earnings per share (Basic EPS) -0.31-0.37-0.47-0.44-0.4 -1.68 Diluted earnings per share (Diluted EPS) -0.31-0.37-0.47-0.44-0.4 -1.68 Average basic shares outstanding 8.09 M7.48 M8 2898 3168 445 7.51 M Diluted shares outstanding 8.09 M7.48 M8.29 M8.32 M8.45 M 32.53 M EBITDA -2.47 M-2.9 M——-2.83 M — EBIT -2.65 M-3.07 M-3.82 M-3.51 M-2.88 M -13.28 M Cost of revenue 1.06 M994 K1.01 M939 K1.22 M 4.17 M Other cost of goods sold 0088 K—— — Depreciation & amortization (cash flow) 185 K168 K——53.75 K —