WRBY

Valor Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 190.64 M223.78 M214.47 M221.68 M211.97 M 871.9 M Gross profit 103.13 M125.98 M113.61 M119.94 M111.05 M 470.58 M Operating expenses 112.86 M123.82 M118.33 M116.38 M117.94 M 476.47 M Selling/general/admin expenses 112.54 M123.51 M118.13 M116.38 M117.9 M 475.92 M Research & development ————— — Operating income -9.42 M2.47 M-4.53 M3.57 M-6.85 M -5.34 M Non-Operating Income, Total 2.63 M2.46 M1.98 M2.18 M1.76 M 8.38 M Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses 2.63 M2.46 M1.98 M2.18 M1.76 M 8.38 M Unusual income/expense ————— — Pretax income -6.78 M4.93 M-2.54 M5.75 M-5.09 M 3.04 M Equity in earnings ————— — Taxes 93 K1.45 M-789 K-125 K862 K 1.4 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations -6.88 M3.47 M-1.75 M5.87 M-5.95 M 1.64 M Discontinued operations ————— — Net income -6.88 M3.47 M-1.75 M5.87 M-5.95 M 1.64 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -6.88 M3.47 M-1.75 M5.87 M-5.95 M 1.64 M Basic earnings per share (Basic EPS) -0.060.03-0.010.05-0.06 0.01 Diluted earnings per share (Diluted EPS) -0.060.03-0.010.05-0.06 0.01 Average basic shares outstanding 120.39 M121.95 M122.56 M122.96 M122.67 M 490.14 M Diluted shares outstanding 120.39 M124.63 M122.56 M125.41 M125.1 M 497.7 M EBITDA 2.6 M14.32 M7.76 M16.1 M6.2 M 44.39 M EBIT -9.73 M2.16 M-4.72 M3.57 M-6.9 M -5.89 M Cost of revenue 87.52 M97.8 M100.87 M101.73 M100.92 M 401.33 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 12.33 M12.16 M12.49 M12.53 M13.1 M 50.28 M