VSTD Financials: %{var1} AI Analysis

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	1,778	2,364	2,413	2,368	1,322	451
Revenue Growth (YoY)	-27%	-2%	2%	79%	193%	139%
Cost of Revenue	908	950	727	986	626	242
Gross Profit	870	1,414	1,685	1,381	696	209
Selling, General & Admin	591	607	460	429	314	208
Research & Development	--	--	--	--	--	--
Operating Expenses	786	769	647	572	412	240
Other Non Operating Income (Expenses)	104	-105	26	48	14	-20
Pretax Income	-1,193	-172	654	533	90	-259
Income Tax Expense	77	69	115	-123	12	4
Net Income	-1,297	-270	547	194	97	-182
Net Income Growth	-786%	-149%	182%	100%	-153%	451.99%
Shares Outstanding (Diluted)	281.12	217.57	206.48	209.9	201.7	106.7
Shares Change (YoY)	35%	5%	-2%	4%	89%	411%
EPS (Diluted)	-4.61	-1.24	2.65	0.93	0.48	-1.71
EPS Growth	-602%	-147%	185%	94%	-128%	6%
Free Cash Flow	-1,733	-2,034	-2,205	-818	-584	-282
Free Cash Flow Per Share	--	--	--	--	--	--
Gross Margin	48.93%	59.81%	69.83%	58.31%	52.64%	46.34%
Operating Margin	4.72%	27.24%	42.97%	34.16%	21.4%	-6.87%
Profit Margin	-72.94%	-11.42%	22.66%	8.19%	7.33%	-40.35%
Free Cash Flow Margin	-97.46%	-86.04%	-91.38%	-34.54%	-44.17%	-62.52%
EBITDA	305	806	1,224	952	382	2
EBITDA Margin	17.15%	34.09%	50.72%	40.2%	28.89%	0.44%
D&A For EBITDA	221	162	187	143	99	33
EBIT	84	644	1,037	809	283	-31
EBIT Margin	4.72%	27.24%	42.97%	34.16%	21.4%	-6.87%
Effective Tax Rate	-6.45%	-40.11%	17.58%	-23.07%	13.33%	-1.54%

undefined (VSTD) Financial