XOS

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 11.47 M5.88 M18.39 M16.5 M5.22 M 45.99 M Gross profit -3.72 M1.21 M1.62 M2.53 M-2.64 M 2.72 M Operating expenses 10.86 M10.48 M8.7 M9.53 M7.1 M 35.81 M Selling/general/admin expenses 8.92 M8.55 M6.61 M7.42 M5.22 M 27.81 M Research & development 1.94 M1.93 M2.09 M2.1 M1.88 M 8 M Operating income -14.57 M-9.27 M-7.08 M-6.99 M-9.74 M -33.08 M Non-Operating Income, Total -4.39 M-905 K-411 K-279 K-494 K -2.09 M Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses 421 K-54 K-6 000-39 K147 K 48 K Unusual income/expense -4.81 M-851 K-405 K-240 K-641 K -2.14 M Pretax income -18.96 M-10.17 M-7.49 M2.12 M-9.75 M -25.3 M Equity in earnings ————— — Taxes 24 K12 K13 K-2 0000 23 K Non-controlling/minority interest ————— — After tax other income/expense 466 K30 K-105 K-957 K-36 K -1.07 M Net income before discontinued operations -18.98 M-10.19 M-7.5 M2.12 M-9.75 M -25.32 M Discontinued operations ————— — Net income -18.98 M-10.19 M-7.5 M2.12 M-9.75 M -25.32 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -18.98 M-10.19 M-7.5 M2.12 M-9.75 M -25.32 M Basic earnings per share (Basic EPS) -2.34-1.26-0.910.22-0.76 -2.71 Diluted earnings per share (Diluted EPS) -2.34-1.26-0.910.22-0.76 -2.71 Average basic shares outstanding 7.5 M8.08 M8.29 M9.69 M9.36 M 35.41 M Diluted shares outstanding 7.5 M8.08 M8.29 M9.75 M9.36 M 35.48 M EBITDA -13.86 M-8.76 M-6.47 M-6.49 M-9.14 M -30.85 M EBIT -14.57 M-9.27 M-7.08 M-6.99 M-9.74 M -33.08 M Cost of revenue 15.19 M4.67 M16.77 M13.97 M7.86 M 43.27 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 713 K512 K612 K506 K600 K 2.23 M