MYSZ

Value Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 1.46 M1.48 M168 K347 K 3.45 M Gross profit 352 K420 K1.12 M1.01 M 2.9 M Operating expenses 1.04 M1.48 M1.71 M2.37 M 6.6 M Selling/general/admin expenses 1.24 M1.4 M1.42 M2.23 M 6.3 M Research & development 77 K82 K142 K131 K 432 K Operating income -690 K-1.06 M-586 K-1.36 M -3.69 M Non-Operating Income, Total -25 K0136 K21 K 132 K Interest expense, net of interest capitalized —2 000—— — Non-Operating Income, excl. Interest Expenses -25 K-2 000136 K21 K 130 K Unusual income/expense ———— — Pretax income -715 K-1.06 M-450 K-1.33 M -3.56 M Equity in earnings ———— — Taxes 0000 0 Non-controlling/minority interest ———— — After tax other income/expense ———— — Net income before discontinued operations -715 K-1.06 M-450 K-1.33 M -3.56 M Discontinued operations ———— — Net income -715 K-1.06 M-450 K-1.33 M -3.56 M Dilution adjustment ———— — Preferred dividends ———— — Diluted net income available to common stockholders -715 K-1.06 M-450 K-1.33 M -3.56 M Basic earnings per share (Basic EPS) 0.78-0.51-0.15-0.4 — Diluted earnings per share (Diluted EPS) 0.02-0.51-0.15-0.4 -1.04 Average basic shares outstanding 910.76 K2.09 M3.09 M3.31 M 9.41 M Diluted shares outstanding 910.76 K2.09 M3.09 M3.31 M 9.41 M EBITDA -409 K-1.02 M-2.32 M-3.35 M -7.1 M EBIT -690 K-1.06 M-2.42 M-3.58 M -7.76 M Cost of revenue 1.1 M1.06 M882 K1.56 M 4.61 M Other cost of goods sold ———— — Depreciation & amortization (cash flow) 281 K42 K100 K235 K 658 K