Financials
Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 1.52 M3 M4.55 M5.33 M4.85 M4.07 M11.96 M 26.21 M Research & development 386 K388 K484 K320 K533 K1.09 M448 K 2.4 M Operating income 895 K2.97 M3.9 M4.94 M4.51 M4.6 M11.81 M 25.86 M Non-Operating Income, Total 0-12 K329 K382 K404 K979 K3.4 M 5.16 M Interest expense, net of interest capitalized ——4 0005 00019 K55 K2 000 81 K Non-Operating Income, excl. Interest Expenses -101 K-12 K325 K377 K385 K924 K3.4 M 5.08 M Unusual income/expense 101 K—————— — Pretax income 996 K2.96 M3.57 M4.56 M4.1 M3.62 M8.41 M 20.69 M Equity in earnings ——————— — Taxes 317 K1 000—003 0000 3 000 Non-controlling/minority interest ——21 K17 K40 K30 K8 000 95 K After tax other income/expense ——————— — Net income before discontinued operations 1.31 M2.96 M3.55 M4.54 M4.06 M3.6 M8.4 M 20.61 M Discontinued operations ——————— — Net income 1.31 M2.96 M3.55 M4.54 M4.06 M3.6 M8.4 M 20.61 M Dilution adjustment ——————— — Preferred dividends ——————— — Diluted net income available to common stockholders 1.31 M2.96 M3.55 M4.54 M4.06 M3.6 M8.4 M 20.61 M Basic earnings per share (Basic EPS) -0.02-0.04-0.04-0.04-0.04-0.01-0.04 -0.13 Diluted earnings per share (Diluted EPS) -0.02-0.04-0.04-0.04-0.04-0.01-0.04 -0.13 Average basic shares outstanding 69.68 M69.95 M95.79 M103.93 M109.49 M121.96 M197.73 M 533.12 M Diluted shares outstanding 69.68 M69.95 M95.79 M103.93 M109.49 M121.96 M197.73 M 533.12 M EBITDA -891 K-2.9 M-3.38 M-4.72 M-3.6 M-3.92 M-11.46 M -23.7 M EBIT -895 K-2.97 M-3.9 M-4.94 M-4.51 M-4.6 M-11.81 M -25.86 M Cost of revenue 429 K109 K123 K454 K301 K878 K547 K 2.18 M Other cost of goods sold ——————0 — Depreciation & amortization (cash flow) 4 00074 K513 K217 K905 K684 K353 K 2.16 M