VIVK

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 37.34 M29.1 M16.98 M21 M19.46 M32.12 M 89.55 M Gross profit 4.76 M4.58 M4.72 M23.69 M5.72 M6.63 M 40.77 M Operating expenses 11.2 M11.36 M13.75 M65.27 M8.15 M6.48 M 93.64 M Selling/general/admin expenses 5.37 M4.49 M10.72 M22.45 M5.6 M3.92 M 42.69 M Research & development —————— — Operating income -6.44 M-6.78 M-9.03 M-41.58 M-2.43 M158.3 K -52.88 M Non-Operating Income, Total -1.09 M-5.76 M-25.26 M-14.18 M-2.15 M-2.98 M -44.58 M Interest expense, net of interest capitalized 1.13 M4.38 M14.44 M26.67 M1.87 M3.88 M 46.86 M Non-Operating Income, excl. Interest Expenses -2.22 M-10.14 M-39.26 M-41.04 M-4.07 M-6.86 M -91.24 M Unusual income/expense 12.54 K12.54 K-434.06 K192.83 K50.5 K0 -190.73 K Pretax income -7.53 M-12.54 M-34.29 M-55.76 M-4.58 M-2.82 M -97.45 M Equity in earnings —————— — Taxes 000117 K00 117 K Non-controlling/minority interest -6 518001 42300 1 423 After tax other income/expense —————— — Net income before discontinued operations -7.53 M-12.54 M-34.29 M-55.88 M-4.58 M-2.82 M -97.57 M Discontinued operations —————— — Net income -7.53 M-12.54 M-34.29 M-55.88 M-4.58 M-2.82 M -97.57 M Dilution adjustment 000-1 42300 -1 423 Preferred dividends 1.59 M1.45 M1.71 M333.83 K2.2 M1.45 M 5.69 M Diluted net income available to common stockholders -9.12 M-13.99 M-36 M-56.21 M-6.78 M-4.28 M -103.26 M Basic earnings per share (Basic EPS) -840-1 200-8 3602 846.5-46.4-13.35 -5 573.25 Diluted earnings per share (Diluted EPS) -840-1 200-8 3602 846.5-46.4-13.35 -5 573.25 Average basic shares outstanding 10.77 K11.51 K4 310.1418.13 K145.96 K320.29 K — Diluted shares outstanding 10.77 K11.51 K4 310.1418.13 K145.96 K320.29 K — EBITDA -610.88 K94.2 K-6 M-39.33 M126.19 K2.71 M -42.49 M EBIT -6.44 M-6.78 M-9.03 M-41.58 M-2.43 M158.3 K -52.88 M Cost of revenue 32.58 M24.52 M12.26 M-2.69 M13.73 M25.48 M 48.79 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 5.83 M6.87 M3.03 M2.25 M2.55 M2.55 M 10.38 M