VSTM

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 002.14 M11.24 M17.54 M 30.91 M Gross profit 002.01 M10.95 M17.25 M 30.22 M Operating expenses 31.59 M44.17 M45.77 M51.67 M58.73 M 200.34 M Selling/general/admin expenses 10.78 M15.02 M20.67 M21.01 M24.45 M 81.15 M Research & development 20.81 M29.15 M24.79 M28.99 M31.67 M 114.6 M Operating income -31.59 M-44.17 M-43.76 M-40.72 M-41.48 M -170.13 M Non-Operating Income, Total 976 K920 K712 K1.15 M1.09 M 3.87 M Interest expense, net of interest capitalized 1.15 M192 K212 K319 K415 K 1.14 M Non-Operating Income, excl. Interest Expenses -178 K768 K610 K863 K689 K 2.93 M Unusual income/expense 8 000-40 K-110 K-37 K-16 K -203 K Pretax income -10.78 M-14.48 M-18.66 M-10.18 M-7.61 M -50.93 M Equity in earnings ————— — Taxes 185 K000-5.77 M -5.77 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations -64.55 M-52.1 M-25.93 M-98.52 M-32.92 M -209.47 M Discontinued operations ————— — Net income -64.55 M-52.1 M-25.93 M-98.52 M-32.92 M -209.47 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -64.55 M-49.69 M-46.25 M-98.52 M-32.92 M -227.38 M Basic earnings per share (Basic EPS) -1.49-0.96-0.39-1.35-0.32 -3.02 Diluted earnings per share (Diluted EPS) -1.49-0.96-0.62-1.35-0.09 -3.02 Average basic shares outstanding 35.71 M54.17 M66.14 M73.16 M69.31 M 262.78 M Diluted shares outstanding 35.71 M54.17 M74.04 M73.16 M69.31 M 270.68 M EBITDA -31.38 M-44.68 M-43.51 M-40.01 M-40.48 M -168.67 M EBIT -31.59 M-44.17 M-43.76 M-40.72 M-41.48 M -170.13 M Cost of revenue —0128 K290 K280 K 698 K Other cost of goods sold ————— — Depreciation & amortization (cash flow) 214 K-506 K255 K710 K996 K 1.46 M