EOLS

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 78.95 M68.52 M69.39 M68.97 M90.3 M 297.18 M Gross profit 52.63 M46.66 M45.32 M45.84 M59.29 M 197.11 M Operating expenses 57.57 M60.73 M60.15 M59.66 M62.02 M 242.56 M Selling/general/admin expenses 50.24 M56.64 M56.67 M52.82 M54.66 M 220.79 M Research & development 2.43 M2.21 M1.84 M2.05 M3.48 M 9.58 M Operating income -2.31 M-15.17 M-10.21 M-11.5 M4.22 M -32.66 M Non-Operating Income, Total 536 K767 K328 K24 K273 K 1.39 M Interest expense, net of interest capitalized 4.57 M4.42 M7.21 M4.09 M3.98 M 19.69 M Non-Operating Income, excl. Interest Expenses -3.78 M-3.71 M-6.73 M-3.62 M-3.71 M -17.76 M Unusual income/expense -253 K57 K-151 K-455 K10 K -539 K Pretax income -6.35 M-18.82 M-17.09 M-15.57 M515 K -50.96 M Equity in earnings ————— — Taxes 440 K72 K53 K167 K385 K 677 K Non-controlling/minority interest ————— — After tax other income/expense —-146 K——— — Net income before discontinued operations -6.79 M-18.89 M-17.14 M-15.74 M130 K -51.64 M Discontinued operations ————— — Net income -6.79 M-18.89 M-17.14 M-15.74 M130 K -51.64 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -6.79 M-18.89 M-17.14 M-15.74 M130 K -51.64 M Basic earnings per share (Basic EPS) -0.11-0.3-0.27-0.240.01 -0.8 Diluted earnings per share (Diluted EPS) -0.11-0.3-0.27-0.240.01 -0.8 Average basic shares outstanding 62.02 M63.7 M64.54 M64.73 M64.47 M 257.43 M Diluted shares outstanding 62.02 M63.7 M64.54 M64.73 M64.47 M 257.43 M EBITDA 25.37 M8.26 M15.6 M13.58 M37.48 M 74.91 M EBIT 24 M6.7 M13.86 M11.63 M35.23 M 67.41 M Cost of revenue 26.31 M21.87 M24.07 M23.13 M31.01 M 100.07 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 1.37 M1.56 M1.74 M1.95 M2.25 M 7.51 M