VSTM

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 002.14 M11.24 M17.54 M18.67 M 49.59 M Gross profit 002.01 M10.95 M17.25 M18.39 M 48.61 M Operating expenses 31.59 M44.17 M45.9 M51.96 M59.01 M63.57 M 220.44 M Selling/general/admin expenses 10.78 M15.02 M20.67 M21.01 M24.45 M22.3 M 88.42 M Research & development 20.81 M29.15 M24.79 M28.99 M31.67 M38.22 M 123.67 M Operating income -31.59 M-44.17 M-43.76 M-40.72 M-41.48 M-44.9 M -170.85 M Non-Operating Income, Total 976 K920 K712 K1.15 M1.09 M1.24 M 4.18 M Interest expense, net of interest capitalized 1.15 M192 K212 K319 K415 K382 K 1.33 M Non-Operating Income, excl. Interest Expenses -178 K768 K610 K863 K689 K915 K 3.08 M Unusual income/expense 8 000-40 K-110 K-37 K-16 K-61 K -224 K Pretax income -10.78 M-14.48 M-18.66 M-10.18 M-7.61 M-3.91 M -40.36 M Equity in earnings —————— — Taxes 185 K000-5.77 M0 -5.77 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -64.55 M-52.1 M-25.93 M-98.52 M-32.92 M-36.59 M -193.96 M Discontinued operations —————— — Net income -64.55 M-52.1 M-25.93 M-98.52 M-32.92 M-36.59 M -193.96 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -64.55 M-49.69 M-46.25 M-98.52 M-32.92 M-45.91 M -223.6 M Basic earnings per share (Basic EPS) -1.49-0.96-0.39-1.35-0.32-0.37 -2.43 Diluted earnings per share (Diluted EPS) -1.49-0.96-0.62-1.35-0.09-0.46 -2.52 Average basic shares outstanding 35.71 M54.17 M66.14 M73.16 M69.31 M98.29 M — Diluted shares outstanding 35.71 M54.17 M74.04 M73.16 M69.31 M99.15 M — EBITDA -31.38 M-44.68 M-43.51 M-40.01 M-40.48 M-44.46 M -168.45 M EBIT -31.59 M-44.17 M-43.76 M-40.72 M-41.48 M-44.9 M -170.85 M Cost of revenue —0128 K290 K280 K279 K 977 K Other cost of goods sold —————— — Depreciation & amortization (cash flow) 214 K-506 K255 K710 K996 K439 K 2.4 M