VRA

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 80.58 M139.53 M51.65 M70.99 M62.39 M 324.56 M Gross profit 61.13 M67.67 M22.77 M35.5 M26.19 M 152.12 M Operating expenses 55.8 M97.93 M25.89 M43.59 M39.31 M 206.73 M Selling/general/admin expenses 72.08 M87.56 M40.8 M40.44 M38.67 M 207.48 M Research & development ————— — Operating income 6.02 M-25.98 M-17.86 M-4.59 M-12.17 M -60.6 M Non-Operating Income, Total ————— — Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses ————— — Unusual income/expense ————— — Pretax income 5.21 M-25.57 M-17.85 M-4.73 M-12.31 M -60.45 M Equity in earnings ————— — Taxes -4.7 M23.21 M407 K-17 K22 K 23.63 M Non-controlling/minority interest ————— — After tax other income/expense 17 K-36 K-14 K-3 000-68 K -121 K Net income before discontinued operations -12.8 M-46.97 M-33.46 M-4.67 M-12.37 M -97.47 M Discontinued operations ————— — Net income -12.8 M-46.97 M-33.46 M-4.67 M-12.37 M -97.47 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 12.8 M35.56 M33.46 M4.67 M12.37 M 86.06 M Basic earnings per share (Basic EPS) -0.45-1.62-1.2-0.17-0.43 -3.42 Diluted earnings per share (Diluted EPS) -0.45-1.62-1.2-0.17-0.43 -3.42 Average basic shares outstanding 29.34 M28.93 M27.77 M27.85 M27.98 M 112.55 M Diluted shares outstanding 29.34 M28.93 M27.77 M27.85 M27.98 M 112.55 M EBITDA -9.83 M-27.94 M-939 K-6.05 M-11.16 M -46.09 M EBIT -12.2 M-30.26 M-3.13 M-7.96 M-12.99 M -54.34 M Cost of revenue 36.97 M71.86 M28.89 M35.36 M36.07 M 172.17 M Other cost of goods sold ————5.9 M — Depreciation & amortization (cash flow) 2.37 M2.32 M2.19 M1.91 M1.83 M 8.25 M