VERI

Value 202020212022202320242025 TTM Total revenue 57.71 M115.31 M149.73 M127.56 M92.64 M92.19 M — Gross profit 42.05 M93.18 M122.3 M99.3 M65.38 M62.58 M 45.07 M Operating expenses 89.72 M160.43 M160.29 M191.64 M180.84 M173.45 M 169.03 M Selling/general/admin expenses 69.96 M126.85 M95.52 M125.83 M98.26 M95.95 M 93.44 M Research & development 14.38 M25.07 M43.59 M42.09 M26.82 M20.71 M 21.26 M Operating income -47.67 M-67.25 M-37.99 M-92.34 M-88.21 M-81.25 M -79.35 M Non-Operating Income, Total -127 K-600 K14.75 M640 K84 K-7.49 M -12.07 M Interest expense, net of interest capitalized ——1.19 M1.08 M—— — Non-Operating Income, excl. Interest Expenses -127 K-600 K14.75 M640 K84 K0 0 Unusual income/expense —————-7.49 M -12.07 M Pretax income -47.8 M-67.85 M-23.25 M-61.67 M-100.19 M-111.96 M -111.88 M Equity in earnings —————— — Taxes 76 K2.74 M2.31 M-3.05 M-3.86 M-228 K -515 K Non-controlling/minority interest —————— — After tax other income/expense 46 K46 K———— — Net income before discontinued operations -47.88 M-70.59 M-25.56 M-58.63 M-96.33 M-170.68 M -112.82 M Discontinued operations ————58.95 M58.95 M — Net income -47.88 M-70.59 M-25.56 M-58.63 M-37.38 M-111.73 M -111.67 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -47.88 M-70.59 M-25.56 M-58.63 M-37.38 M-111.73 M -111.67 M Basic earnings per share (Basic EPS) ——-0.71-1.59-0.98-1.76 -1.57 Diluted earnings per share (Diluted EPS) -1.73-2.12-0.71-1.59-0.98-1.76 — Average basic shares outstanding 27.61 M33.31 M36.03 M36.91 M38.03 M63.32 M — Diluted shares outstanding 27.62 M33.32 M36.03 M36.91 M38.03 M63.32 M — EBITDA -41.27 M-58.21 M-15.5 M-66.23 M-59.7 M-54.08 M — EBIT -47.67 M-67.25 M-37.99 M-92.34 M-88.21 M-81.25 M — Cost of revenue 15.66 M22.13 M27.43 M28.26 M27.25 M29.61 M 28.32 M Other cost of goods sold ————27.25 M29.61 M 28.32 M Depreciation & amortization (cash flow) 6.41 M9.04 M22.49 M26.1 M28.51 M27.17 M 26 M