VEEA

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 14.26 K72.93 K144.93 K-10.1 K180.42 K176.22 K 491.47 K Gross profit 1 93268.34 K91.92 K-10.16 K157.75 K137.38 K 376.9 K Operating expenses 5.77 M4.99 M4.75 M3.47 M5.19 M7.28 M 20.7 M Selling/general/admin expenses 5.46 M4.79 M4.54 M3.21 M5.03 M6.91 M 19.69 M Research & development 215.58 K53.42 K-104.11 K163.54 K148.6 K94.22 K 302.25 K Operating income -5.77 M-4.92 M-4.66 M-3.48 M-5.03 M-7.14 M -20.32 M Non-Operating Income, Total 10.07 M-2.49 M6.04 M-1.44 M357.19 K3.12 M 8.07 M Interest expense, net of interest capitalized 946.48 K433.1 K442.87 K379.77 K810.68 K610.32 K 2.24 M Non-Operating Income, excl. Interest Expenses 10.07 M-2.49 M6.04 M-1.44 M357.19 K3.12 M 8.07 M Unusual income/expense -13.79 K-12.17 K-18.28 K-210.23 K150.17 K462.33 K 383.99 K Pretax income 2.61 M-7.1 M932.43 K-5.3 M-5.67 M-4.64 M -14.68 M Equity in earnings —————— — Taxes 135.86 K43.21 K903.87 K31.75 M500 K— — Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 4.3 M-7.41 M1.38 M-4.92 M-4.67 M-4.03 M -12.25 M Discontinued operations —————— — Net income 4.3 M-7.41 M1.38 M-4.92 M-4.67 M-4.03 M -12.25 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 4.3 M-7.41 M1.38 M-4.92 M-4.67 M-4.03 M -12.25 M Basic earnings per share (Basic EPS) 0.12-0.190.03-0.12-0.09-0.08 -0.26 Diluted earnings per share (Diluted EPS) 0.12-0.190.03-0.12-0.09-0.08 -0.26 Average basic shares outstanding 36.37 M38.81 M45.64 M42.81 M50.47 M51.99 M — Diluted shares outstanding 36.58 M38.81 M45.67 M42.81 M50.47 M51.99 M — EBITDA -5.71 M-4.78 M-4.45 M-3.27 M-4.83 M-6.75 M -19.3 M EBIT -5.77 M-4.92 M-4.66 M-3.48 M-5.03 M-7.14 M -20.32 M Cost of revenue 12.33 K4 58753.01 K5822.67 K38.84 K 114.57 K Other cost of goods sold —————— — Depreciation & amortization (cash flow) 54.7 K144.55 K216.43 K211.38 K204.99 K207.82 K 840.63 K