VRME

Value 202020212022202320242025 TTM Total revenue 343 K867 K19.58 M25.31 M24.21 M16.4 M 11.1 M Gross profit 281 K599 K6.49 M9 M8.66 M6.32 M 5.22 M Operating expenses 3.85 M51 K10.23 M12.33 M13.05 M11.39 M 10.7 M Selling/general/admin expenses 2.8 M51 K10.15 M12.22 M5.21 M4.38 M 4.37 M Research & development 19 K51 K89 K107 K70 K20 K 10 K Operating income -3.57 M-470 K-3.75 M-3.33 M-4.39 M-5.07 M -5.48 M Non-Operating Income, Total -2.33 M8.44 M-10.65 M-62 K566 K165 K 251 K Interest expense, net of interest capitalized 1.99 M0—31 K—— — Non-Operating Income, excl. Interest Expenses -4.33 M8.44 M-10.65 M-93 K566 K165 K 251 K Unusual income/expense —————— — Pretax income -5.9 M3.61 M-14.4 M-3.39 M-3.88 M-4.91 M -9.45 M Equity in earnings —8.37 M-10.93 M-100 K0— — Taxes 00000-1.12 M — Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -5.9 M3.61 M-14.4 M-3.39 M-3.82 M-4.91 M -5.23 M Discontinued operations —————— — Net income -5.9 M3.61 M-14.4 M-3.39 M-3.82 M-4.91 M -5.23 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -5.9 M3.61 M-14.4 M-3.39 M-3.82 M-4.91 M -5.23 M Basic earnings per share (Basic EPS) -14.85.1-17-3.5-3.7-3.9 -4.1 Diluted earnings per share (Diluted EPS) -14.84.9-17-3.5-3.7-3.9 -4.1 Average basic shares outstanding 398.02 K711.09 K846.61 K976.65 K1.04 M1.26 M — Diluted shares outstanding 398.02 K738.34 K846.61 K976.65 K1.04 M1.26 M — EBITDA -1.5 M816 K-3.09 M-2.3 M-3.29 M-4.12 M -3.86 M EBIT -3.57 M816 K-3.75 M-3.33 M-4.39 M-5.07 M -5.48 M Cost of revenue 62 K268 K13.09 M16.31 M15.54 M10.08 M 5.88 M Other cost of goods sold ———100 K—— — Depreciation & amortization (cash flow) 2.07 M0657 K1.03 M1.1 M946 K 1.62 M