VERI

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 22.46 M24.01 M29.12 M23.19 M20.26 M24.26 M — Gross profit 14.63 M16.54 M20.55 M-5.73 M13.71 M15.46 M 43.99 M Operating expenses 36.26 M43.33 M36.35 M36.49 M33.13 M36.58 M 142.56 M Selling/general/admin expenses 24.11 M23.75 M23.49 M24.61 M21.6 M21.43 M 91.13 M Research & development 5.21 M4.93 M5.49 M5.08 M5.75 M5.87 M 22.2 M Operating income -21.63 M-19.32 M-15.8 M-24.81 M-19.42 M-22.14 M -82.17 M Non-Operating Income, Total 4.06 M-3.16 M-8.45 M67 K-520 K-65 K -8.97 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 6.32 M-3.16 M0000 0 Unusual income/expense -2.26 M-3.16 M-8.45 M67 K-520 K-65 K -8.97 M Pretax income -20.2 M-25.91 M-27.16 M-38.99 M-20.12 M-22.47 M -108.75 M Equity in earnings —————— — Taxes -326 K884 K-283 K-503 K-613 K-313 K -1.71 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -20.88 M-27.94 M-27.24 M-38.48 M-19.51 M-22.16 M -107.39 M Discontinued operations 1 M1.15 M358 K0—— — Net income -19.88 M-26.8 M-26.88 M-38.48 M-19.51 M-22.16 M -107.03 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -19.88 M-26.8 M-26.88 M-38.48 M-19.51 M-22.16 M -107.03 M Basic earnings per share (Basic EPS) -0.41-0.54-0.41-0.41-0.21-0.24 -1.27 Diluted earnings per share (Diluted EPS) -0.41-0.54-0.41-0.53-0.21-0.24 — Average basic shares outstanding 48.34 M49.63 M-48.39 B63.32 M92.9 B94.03 M — Diluted shares outstanding 48.34 M49.63 M64.95 M63.32 M92.9 B94.03 M — EBITDA -14.69 M-12.15 M-8.43 M-13.35 M-13.64 M-16.37 M — EBIT -21.63 M-19.32 M-15.8 M-19.03 M-19.42 M-22.14 M — Cost of revenue 7.83 M7.48 M8.57 M5.73 M6.55 M8.81 M 29.65 M Other cost of goods sold 7.83 M7.48 M8.57 M6.86 M6.55 M8.81 M 30.78 M Depreciation & amortization (cash flow) 6.95 M7.17 M7.37 M5.68 M5.78 M5.77 M 24.6 M