Vistance Networks (VISN)
Builds Aurora broadband-access, video and security infrastructure for cable and telecom operators.
$6.48
After hours0.00 (0.00%)
At close$6.48(0.00%)
In millions of USD, except per-share figures
| In millions | Q3 FY23Sep 2023 | Q4 FY23Dec 2023 | Q1 FY24Mar 2024 | Q2 FY24Jun 2024 | Q3 FY24Sep 2024 | Q4 FY24Dec 2024 | Q1 FY25Mar 2025 | Q2 FY25Jun 2025 | Q3 FY25Sep 2025 | Q4 FY25Dec 2025 | Q1 FY26Mar 2026 | Q2 FY26Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,053 | 923 | 901 | 1,054 | 1,082 | 1,169 | 1,112 | 1,388 | 1,630 | 515 | 472 | 320 |
| Cost of revenue | 742 | 650 | 675 | 710 | 704 | 775 | 698 | 848 | 1,014 | 314 | 272 | 207 |
| Gross profit | 311 | 273 | 226 | 344 | 378 | 394 | 415 | 540 | 616 | 200 | 200 | 113 |
| 257 | 257 | 253 | 240 | 262 | 253 | 262 | 291 | 302 | 190 | 157 | 114 | |
| Research & development | 85 | 85 | 85 | 73 | 78 | 81 | 84 | 91 | 95 | 71 | 58 | 31 |
| Selling, general & administrative | 172 | 171 | 169 | 163 | 184 | 172 | 179 | 200 | 207 | 120 | 99 | 64 |
| Other expenses | 0 | 1 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19 |
| Operating income | 54 | 16 | −27 | 104 | 116 | 141 | 152 | 249 | 314 | 10 | 43 | −1 |
| −622 | −258 | −189 | −172 | −186 | −193 | −197 | −178 | −165 | −9 | 4 | −2 | |
| Interest income | 3 | 3 | 4 | 2 | 3 | 3 | 4 | 3 | 4 | 5 | 21 | 6 |
| Interest expense | 171 | 171 | 168 | 168 | 168 | 184 | 174 | 156 | 155 | 0 | 0 | 1 |
| Other non-operating income | 451 | 87 | 21 | 5 | 18 | 10 | 23 | 22 | 10 | 9 | −4 | 1 |
| Income before tax | −568 | −242 | −216 | −69 | −70 | −53 | −44 | 71 | 150 | 1 | 47 | −3 |
| Income tax expense | −35 | 172 | 27 | −12 | 27 | 11 | −334 | 41 | 43 | 52 | −185 | −29 |
| Net income from continuing operations | −534 | −414 | −243 | −56 | −97 | −63 | 290 | 29 | 107 | −50 | 232 | 26 |
| Discontinued operations | −295 | −167 | −69 | 101 | 69 | 70 | −375 | 3 | 2 | 1,410 | −1,732 | 269 |
| Net income | −829 | −581 | −312 | 44 | −28 | 6 | −86 | 32 | 109 | 1,360 | −1,500 | 295 |
| EPS, basic | −$3.98 | −$2.03 | −$1.65 | $0.13 | −$0.23 | −$0.05 | −$0.47 | $0.07 | $0.41 | $6.05 | −$6.67 | $1.24 |
| EPS, diluted | −$3.98 | −$2.03 | −$1.65 | $0.13 | −$0.23 | −$0.05 | −$0.47 | $0.06 | $0.33 | $6.05 | −$6.67 | $1.21 |
| Weighted average shares, basic | 212 | 212 | 212 | 214 | 216 | 216 | 216 | 218 | 222 | 222 | 225 | 227 |
| Weighted average shares, diluted | 212 | 212 | 212 | 216 | 216 | 216 | 216 | 227 | 278 | 222 | 225 | 234 |
| EBITDA | −258 | 48 | 65 | 189 | 183 | 214 | 207 | 302 | 379 | 40 | 86 | 22 |
| Depreciation & amortization | 139 | 119 | 113 | 90 | 85 | 83 | 78 | 75 | 75 | 38 | 39 | 23 |
| EBIT | −397 | −71 | −48 | 99 | 98 | 131 | 129 | 227 | 304 | 1 | 47 | −2 |
