VOR

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue ——1 0003.3 M0 — Gross profit ——1 0003.3 M0 — Operating expenses 28.51 M31.31 M33.29 M274.28 M28.11 M 366.99 M Selling/general/admin expenses 6.7 M5.96 M6.59 M12.79 M13.96 M 39.3 M Research & development 21.82 M25.35 M26.7 M261.5 M14.14 M 327.69 M Operating income -28.51 M-31.31 M-33.29 M-274.28 M-28.11 M -366.99 M Non-Operating Income, Total 954 K599 K805 K1.3 B782.97 M 2.08 B Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses 954 K599 K805 K1.3 B778.82 M 2.08 B Unusual income/expense ————4.15 M — Pretax income 29.47 M31.91 M34.1 M1.57 B812.68 M 2.45 B Equity in earnings ————— — Taxes ————— — Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations -27.56 M-30.71 M-32.49 M-1.57 B-812.68 M -2.45 B Discontinued operations ————— — Net income -27.56 M-30.71 M-32.49 M-1.57 B-812.68 M -2.45 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 27.56 M30.71 M32.49 M1.57 B812.68 M 2.45 B Basic earnings per share (Basic EPS) -8-8.75-5.2-251.6-121.71 -387.26 Diluted earnings per share (Diluted EPS) -8-8.75-5.2-251.2-121.63 -386.78 Average basic shares outstanding 3.41 M3.44 M6.24 M6.25 M6.4 M 22.33 M Diluted shares outstanding 3.41 M3.44 M6.24 M6.25 M6.4 M 22.33 M EBITDA ————— — EBIT ————— — Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 900 K800 K800 K2.1 M0 3.7 M