GBR

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 36 K38 K40 K39 K38 K 155 K Gross profit 36 K38 K40 K39 K38 K 155 K Operating expenses 109 K101 K100 K102 K117 K 420 K Selling/general/admin expenses 100 K89 K85 K88 K102 K 364 K Research & development ————— — Operating income -73 K-63 K-60 K-63 K-79 K -265 K Non-Operating Income, Total 54 K43 K42 K43 K91 K 219 K Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses 54 K43 K42 K43 K91 K 219 K Unusual income/expense ————— — Pretax income -19 K-20 K-18 K-20 K12 K -46 K Equity in earnings ————— — Taxes 0———-148 K — Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations -19 K-20 K-18 K-20 K12 K -46 K Discontinued operations ————— — Net income -19 K-20 K-18 K-20 K12 K -46 K Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -19 K-20 K-18 K-20 K12 K -46 K Basic earnings per share (Basic EPS) -0.01-0.010-0.010.01 -0.01 Diluted earnings per share (Diluted EPS) -0.01-0.010-0.010.01 -0.01 Average basic shares outstanding 5 1325 1325 1325 1325 132 20.53 K Diluted shares outstanding 5 1325 1325 1325 1325 132 20.53 K EBITDA -70 K-60 K-56 K-60 K-75 K -251 K EBIT -73 K-63 K-60 K-63 K-79 K -265 K Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 3 0003 0004 0003 0004 000 14 K