INTZ

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 1.68 M1.77 M1.87 M1.97 M1.48 M 7.09 M Gross profit 1.25 M1.34 M1.43 M1.5 M1.1 M 5.38 M Operating expenses 3.32 M3.61 M3.54 M3.67 M3.98 M 14.79 M Selling/general/admin expenses 1.93 M2.22 M2.19 M2.31 M2.66 M 9.37 M Research & development 1.23 M1.22 M1.33 M1.33 M1.29 M 5.17 M Operating income -1.9 M-2.09 M-2.09 M-2.14 M-2.85 M -9.16 M Non-Operating Income, Total 024 K65 K59 K38 K 186 K Interest expense, net of interest capitalized 337 K49 K38 K34 K95 K 216 K Non-Operating Income, excl. Interest Expenses -337 K-49 K-38 K-34 K-95 K -216 K Unusual income/expense 024 K65 K59 K38 K 186 K Pretax income -1.91 M-2.09 M-2.04 M-2.09 M-2.83 M -9.05 M Equity in earnings ————— — Taxes -1.08 M———1.05 M — Non-controlling/minority interest ————— — After tax other income/expense -290 K-8 000-1 0001 0000 -8 000 Net income before discontinued operations -1.96 M-2.1 M-2.04 M-2.09 M-2.83 M -9.06 M Discontinued operations ————— — Net income -1.96 M-2.1 M-2.04 M-2.09 M-2.83 M -9.06 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -1.96 M-2.1 M-2.04 M-2.09 M-2.83 M -9.06 M Basic earnings per share (Basic EPS) 0.19-0.11-0.1-0.1-0.15 -0.46 Diluted earnings per share (Diluted EPS) 0.19-0.11-0.1-0.1-0.15 -0.46 Average basic shares outstanding 5.28 M19.22 M19.89 M19.98 M19.8 M 78.89 M Diluted shares outstanding 5.28 M19.22 M19.89 M19.98 M19.8 M 78.89 M EBITDA -1.6 M-1.73 M-1.72 M-1.74 M-2.47 M -7.65 M EBIT -2.07 M-2.27 M-2.11 M-2.17 M-2.88 M -9.41 M Cost of revenue 421 K432 K442 K461 K380 K 1.72 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 465 K540 K391 K425 K406 K 1.76 M