VSTM

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 02.14 M11.24 M17.54 M18.67 M40.08 M 87.53 M Gross profit 02.01 M10.95 M17.25 M18.39 M39.8 M 86.4 M Operating expenses 44.17 M45.9 M51.67 M58.73 M63.29 M69.31 M 242.99 M Selling/general/admin expenses 15.02 M20.67 M21.01 M24.45 M22.3 M27.41 M 95.16 M Research & development 29.15 M24.79 M28.99 M31.67 M38.22 M41.34 M 140.22 M Operating income -44.17 M-43.76 M-40.72 M-41.48 M-44.9 M-32.71 M -159.8 M Non-Operating Income, Total 920 K712 K1.15 M1.09 M1.24 M1.06 M 4.53 M Interest expense, net of interest capitalized 192 K212 K319 K415 K382 K360 K 1.48 M Non-Operating Income, excl. Interest Expenses 768 K610 K863 K689 K915 K748 K 3.21 M Unusual income/expense -40 K-110 K-37 K-16 K-61 K-52 K -166 K Pretax income -52.1 M-18.66 M-10.18 M-7.61 M-36.59 M-33.86 M -88.24 M Equity in earnings —————— — Taxes 000-5.77 M0816 K -4.96 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -52.1 M-25.93 M-98.52 M-32.92 M-36.59 M-34.67 M -202.7 M Discontinued operations —————— — Net income -52.1 M-25.93 M-98.52 M-32.92 M-36.59 M-34.67 M -202.7 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -49.69 M-46.25 M-98.52 M-32.92 M-45.91 M-34.67 M -212.02 M Basic earnings per share (Basic EPS) -0.96-0.39-1.35-0.32-0.37-0.35 -2.39 Diluted earnings per share (Diluted EPS) -0.96-0.62-1.35-0.09-0.46-0.35 -2.25 Average basic shares outstanding 54.17 M66.14 M73.16 M69.31 M98.29 M100.12 M — Diluted shares outstanding 54.17 M74.04 M73.16 M69.31 M99.15 M100.12 M — EBITDA -44.68 M-43.51 M-40.01 M-40.48 M-44.46 M-31.99 M -156.93 M EBIT -44.17 M-43.76 M-40.72 M-41.48 M-44.9 M-32.71 M -159.8 M Cost of revenue 0128 K290 K280 K279 K279 K 1.13 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) -506 K255 K710 K996 K439 K722 K 2.87 M