VRA

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 139.95 M51.66 M70.72 M62.12 M84.69 M 269.19 M Gross profit 67.67 M22.77 M35.5 M26.19 M40.59 M 125.04 M Operating expenses 97.93 M56.29 M43.52 M39.31 M38.79 M 177.91 M Selling/general/admin expenses 87.56 M40.8 M40.44 M38.67 M38.23 M 158.14 M Research & development ————— — Operating income -25.98 M-17.86 M-4.59 M-12.17 M2.71 M -31.91 M Non-Operating Income, Total ————— — Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses ————— — Unusual income/expense ————— — Pretax income -25.57 M-17.85 M-4.73 M-12.31 M2.51 M -32.37 M Equity in earnings ————— — Taxes 23.21 M407 K-17 K56 K-143 K 303 K Non-controlling/minority interest ————— — After tax other income/expense -36 K-14 K-3 000-68 K0 -85 K Net income before discontinued operations -46.97 M-33.46 M-4.67 M-12.37 M2.66 M -47.84 M Discontinued operations ————— — Net income -46.97 M-33.46 M-4.67 M-12.37 M2.66 M -47.84 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -46.97 M-33.46 M-4.67 M-12.37 M2.66 M -47.84 M Basic earnings per share (Basic EPS) -1.62-1.2-0.17-0.440.1 -1.71 Diluted earnings per share (Diluted EPS) -1.62-1.2-0.17-0.440.09 -1.72 Average basic shares outstanding 28.93 M27.77 M27.93 M27.94 M27.9 M 111.55 M Diluted shares outstanding 28.93 M27.77 M27.93 M27.94 M27.9 M 111.55 M EBITDA -27.52 M24.96 M37.27 M27.88 M3.44 M 93.55 M EBIT -29.84 M22.77 M35.36 M26.05 M1.6 M 85.79 M Cost of revenue 71.86 M28.89 M35.36 M36.07 M44.3 M 144.61 M Other cost of goods sold ———5.9 M— — Depreciation & amortization (cash flow) 2.32 M2.19 M1.91 M1.83 M1.83 M 7.76 M