Financial insights of MVSTW

MyFinsight

Income Statement	2026-03-31	2025-12-31	2025-09-30	2025-06-30
Revenues	60,612	81,260*	123,287	91,339
Cost of revenues	NaN	68,225*	NaN	NaN
Energy storage system impairment	NaN	8,127*	NaN	NaN
Cost of revenues	41,456	NaN	76,875	59,616
Impairment loss of long-lived assets	NaN	2,042*	36	1,364
Gross profit	19,156	4,908*	46,412	31,723
General and administrative expenses	12,941	-149,572*	19,663	3,997
Research and development expenses	8,810	10,895*	7,757	7,719
Selling and marketing expenses	5,342	8,052*	6,006	3,424
Total operating expenses	27,093	-128,583*	33,462	16,504
Subsidy income	3	1,584*	44	995
Changes in fair value of warrant liability and convertible loan	NaN	-9,780*	NaN	NaN
(gain) profit from operations	-7,934	135,074*	12,994	16,214
Gain on debt restructuring	NaN	693*	0	403
Other income (expense), net	NaN	190*	-84	120
Interest income	382	306*	236	198
Interest expense	1,227	1,143*	1,255	1,252
Changes in fair value of warrant liability and convertible loan	63,838	NaN	-12,641	-121,521
Gain before provision for income tax	NaN	125,340*	-750	-105,838
Foreign exchange (loss) gain	-6,900	NaN	NaN	NaN
Benefit from (provision for) income taxes	NaN	-6,763*	739	220
Other income, net	52	NaN	NaN	NaN
Net profit	48,211	132,103*	-1,489	-106,058
Net loss attributable to noncontrolling interests	NaN	0*	NaN	NaN
Net gain attributable to common stockholders	NaN	132,103	-1,489	-106,058

Basic EPS	0.15	0.404	0	-0.33
Diluted EPS	-0.04	0.404	0	-0.33
Basic Average Shares	332,360,000	326,668,835	323,755,691	323,643,200
Diluted Average Shares	385,272,000	326,668,835	323,755,691	323,643,200

Unit: Thousand (K) dollars (except for numbers of shares and EPS). Numbers labeled with * are estimated quarterly values.