VSTM

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 001.83 M2.14 M11.24 M 15.21 M Gross profit 001.83 M2.01 M10.94 M 14.78 M Operating expenses 37.03 M31.59 M44.17 M45.58 M50.41 M 171.76 M Selling/general/admin expenses 12.28 M10.78 M15.02 M20.67 M21.01 M 67.48 M Research & development 24.75 M20.81 M29.15 M24.79 M28.99 M 103.74 M Operating income 37.03 M31.59 M44.17 M43.76 M40.72 M 160.24 M Non-Operating Income, Total 908 K960 K1 M932 K1.22 M 4.11 M Interest expense, net of interest capitalized 1.15 M1.15 M192 K212 K319 K 1.87 M Non-Operating Income, excl. Interest Expenses -317 K-178 K768 K610 K863 K 2.06 M Unusual income/expense 77 K-8 00040 K110 K37 K 179 K Pretax income 37.87 M32.48 M46.99 M-18.66 M-10.18 M 50.62 M Equity in earnings ————— — Taxes 0185 K000 185 K Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 23.97 M64.55 M52.1 M25.93 M98.52 M 241.11 M Discontinued operations ————— — Net income 23.97 M64.55 M52.1 M25.93 M98.52 M 241.11 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 23.97 M64.55 M52.1 M46.25 M98.52 M 261.43 M Basic earnings per share (Basic EPS) -0.6-1.49-0.96-0.39-1.35 -4.19 Diluted earnings per share (Diluted EPS) -0.6-1.49-0.96-0.62-1.35 -4.42 Average basic shares outstanding 40.26 M35.71 M54.17 M66.14 M73.16 M 229.19 M Diluted shares outstanding 40.26 M35.71 M54.17 M74.04 M73.16 M 237.08 M EBITDA ———-43.32 M-38.75 M — EBIT ———-43.57 M-39.47 M — Cost of revenue ———128 K300 K — Other cost of goods sold ————— — Depreciation & amortization (cash flow) -194 K-200 K40 K255 K720 K 815 K