NAKA

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 647.87 K603.89 K579.65 K408.53 K388.21 K 1.98 M Gross profit 647.87 K603.89 K579.65 K408.53 K388.21 K 1.98 M Operating expenses 1.7 M1.63 M1.62 M2.8 M10.79 M 16.84 M Selling/general/admin expenses 525.76 K647.2 K592.44 K1.12 M4.98 M 7.34 M Research & development —09740 101 Operating income -1.05 M-1.02 M-1.04 M-2.39 M-10.41 M -14.86 M Non-Operating Income, Total 35.67 K21.11 K3 730-22.3 K-75.63 M -75.63 M Interest expense, net of interest capitalized 9 6598 1006 3303 6680 18.1 K Non-Operating Income, excl. Interest Expenses -19.32 K-16.2 K-12.66 K-52.79 K-75.53 M -75.61 M Unusual income/expense 45.33 K29.21 K10.06 K26.83 K-97.49 K -31.39 K Pretax income -1.01 M-1 M-1.04 M-2.41 M-86.04 M -90.49 M Equity in earnings ————— — Taxes 00000 0 Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations -1.01 M-1 M-1.04 M-2.41 M-86.04 M -90.49 M Discontinued operations ————— — Net income -1.01 M-1 M-1.04 M-2.41 M-86.04 M -90.49 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -1.01 M-1 M-1.04 M-2.41 M-86.04 M -90.49 M Basic earnings per share (Basic EPS) -0.17-0.18-0.17-0.35-0.42 -1.12 Diluted earnings per share (Diluted EPS) -0.17-0.18-0.17-0.35-0.42 -1.12 Average basic shares outstanding 5.94 M5.39 M6.02 M6.82 M203.09 M 221.33 M Diluted shares outstanding 5.94 M5.39 M6.02 M6.82 M203.09 M 221.33 M EBITDA ————— — EBIT ————— — Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 58.88 K76.38 K82.97 K55.28 K42.57 K 257.19 K