BFRIW

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 9.01 M12.56 M8.59 M9.03 M6.99 M 37.16 M Gross profit 9.01 M12.56 M8.59 M9.03 M6.99 M 37.16 M Operating expenses 13.97 M6.15 M9.91 M11.42 M10.9 M 38.38 M Selling/general/admin expenses —4.99 M8.65 M10.53 M10.05 M 34.22 M Research & development 669 K782 K1.21 M870 K854 K 3.71 M Operating income 4.96 M1.71 M4.55 M5.08 M6.28 M 17.62 M Non-Operating Income, Total 706 K-9.98 M343 K224 K365 K -9.05 M Interest expense, net of interest capitalized ——120 K—— — Non-Operating Income, excl. Interest Expenses 674 K-9.92 M124 K-40 K335 K -9.5 M Unusual income/expense 32 K-60 K99 K264 K30 K 333 K Pretax income 5.67 M1.4 M4.2 M5.3 M6.64 M 17.55 M Equity in earnings 1 0002 00002 0001 000 5 000 Taxes 3 000-2 0001 00021 K6 000 26 K Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 5.67 M1.4 M4.2 M5.32 M6.65 M 17.57 M Discontinued operations ————— — Net income 5.67 M1.4 M4.2 M5.32 M6.65 M 17.57 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 5.67 M1.4 M4.2 M5.32 M6.65 M 17.57 M Basic earnings per share (Basic EPS) -0.980.69-0.47-0.57-0.62 -0.97 Diluted earnings per share (Diluted EPS) -0.980.69-0.47-0.57-0.62 -0.97 Average basic shares outstanding 5.77 M5.52 M8.87 M9.35 M10.78 M 34.52 M Diluted shares outstanding 5.77 M5.52 M8.87 M9.35 M10.78 M 34.52 M EBITDA ————— — EBIT ————— — Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 445 K359 K29 K30 K29 K 447 K