VNDA

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 47.65 M53.19 M50.04 M52.59 M56.26 M57.22 M 216.1 M Gross profit 45.1 M50.59 M46.52 M49.85 M53.3 M53.38 M 203.06 M Operating expenses 56.15 M66.39 M87.6 M88.41 M84.64 M98.99 M 359.63 M Selling/general/admin expenses 37.57 M39.28 M50.08 M64.62 M60.27 M62.98 M 237.95 M Research & development 16.78 M19.84 M35.71 M21.99 M22.56 M29.01 M 109.27 M Operating income -11 M-10.28 M-41.03 M-38.5 M-31.28 M-40.35 M -151.17 M Non-Operating Income, Total 1.98 M1.51 M749 K553 K495 K256 K 2.05 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 1.98 M1.51 M749 K553 K495 K256 K 2.05 M Unusual income/expense —————— — Pretax income 6.24 M6.5 M37.37 M34.89 M28.39 M38 M 138.65 M Equity in earnings —————— — Taxes 900 K1.62 M7.9 M7.7 M5.8 M60.43 M 81.83 M Non-controlling/minority interest —————— — After tax other income/expense 483 K970 K1.85 M1.03 M1.39 M-2.33 M 1.94 M Net income before discontinued operations -5.32 M-4.91 M-29.49 M-27.21 M-22.59 M-141.19 M -220.47 M Discontinued operations —————— — Net income -5.32 M-4.91 M-29.49 M-27.21 M-22.59 M-141.19 M -220.47 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 5.32 M4.91 M29.49 M27.21 M22.59 M141.19 M 220.47 M Basic earnings per share (Basic EPS) -0.09-0.09-0.5-0.46-0.39-2.4 -3.75 Diluted earnings per share (Diluted EPS) -0.09-0.09-0.5-0.46-0.38-2.4 -3.74 Average basic shares outstanding 58.1 M58.15 M58.53 M58.76 M58.87 M58.93 M 235.09 M Diluted shares outstanding 58.1 M58.15 M58.53 M58.76 M58.87 M58.93 M 235.09 M EBITDA -9.03 M-8.27 M-39.05 M-36.48 M-29.23 M-38.3 M -143.06 M EBIT -11.05 M-15.8 M-41.08 M-38.55 M-31.33 M-45.61 M -156.57 M Cost of revenue 2.55 M2.59 M3.52 M2.74 M2.95 M3.83 M 13.04 M Other cost of goods sold 2.55 M2.59 M3.52 M2.74 M2.95 M3.83 M 13.04 M Depreciation & amortization (cash flow) 2.02 M7.54 M2.03 M2.07 M2.1 M7.31 M 13.51 M