ZS

Valor 202020212022202320242025 TTM Total revenue 431.27 M673.1 M1.09 B1.62 B2.17 B2.67 B 3 B Gross profit 335.54 M522.78 M848.66 M1.25 B1.69 B2.05 B 2.3 B Operating expenses 449.49 M730.6 M1.18 B1.49 B1.81 B2.18 B 2.44 B Selling/general/admin expenses 351.61 M555.94 M886.95 M1.13 B1.31 B1.51 B 1.67 B Research & development 97.88 M174.65 M289.14 M349.74 M499.83 M672.49 M 777.01 M Operating income -113.96 M-207.81 M-327.43 M-234.62 M-121.48 M-128.46 M -145.79 M Non-Operating Income, Total 5.95 M4 M378 K58.6 M105.38 M119.69 M 129.16 M Interest expense, net of interest capitalized 5.03 M53.36 M56.58 M6.54 M13.13 M9.52 M 10.39 M Non-Operating Income, excl. Interest Expenses 1.15 M-50.55 M-51.99 M53.92 M96 M115.84 M 121.1 M Unusual income/expense -224 K1.19 M-4.21 M-1.86 M-3.75 M-5.67 M -2.32 M Pretax income -112.73 M-257.18 M-383.63 M-182.56 M-29.23 M-18.29 M -27.01 M Equity in earnings —————— — Taxes 2.39 M4.85 M6.65 M19.77 M28.48 M23.19 M 40.62 M Non-controlling/minority interest —————— — After tax other income/expense -321 K-307 K-395 K820 K-3.32 M-987 K -2.12 M Net income before discontinued operations -115.12 M-262.03 M-390.28 M-202.34 M-57.71 M-41.48 M -67.63 M Discontinued operations —————— — Net income -115.12 M-262.03 M-390.28 M-202.34 M-57.71 M-41.48 M -67.63 M Dilution adjustment 0————— — Preferred dividends 0————— — Diluted net income available to common stockholders -115.12 M-262.03 M-390.28 M-202.34 M-57.71 M-41.48 M -67.63 M Basic earnings per share (Basic EPS) —-1.93-2.77-1.4-0.39-0.27 -0.42 Diluted earnings per share (Diluted EPS) —-1.93-2.77-1.4-0.39-0.27 -0.42 Average basic shares outstanding —135.65 M140.9 M144.94 M149.59 M154.4 M 627.59 M Diluted shares outstanding —135.65 M140.9 M144.94 M149.59 M154.4 M 627.59 M EBITDA -105.64 M-137.38 M-256.7 M-226.25 M-122 M-123.27 M -107.97 M EBIT -113.96 M-207.81 M-327.43 M-234.62 M-121.48 M-128.46 M -145.79 M Cost of revenue 95.73 M150.32 M242.28 M362.83 M477.13 M618.18 M 704.23 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 8.32 M70.43 M70.73 M8.37 M-524 K5.19 M 37.81 M