CMDB Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Revenue	708.73	597.22	-	663.12	316.47
Revenue Growth (YoY)	-	-	-	109.54%	-
Cost of Revenue	638.62	552.17	-	706.43	140.61
Gross Profit	70.11	45.06	-	-43.31	175.85
Selling, General & Admin	38.19	30.29	-	41.78	27.08
Depreciation & Amortization Expenses	43.87	33.62	-	44.06	41.31
Other Operating Expenses	1.6	11.76	-	7.63	-1.59
Total Operating Expenses	83.65	75.66	0	93.47	66.81
Operating Income	-16.77	-30.61	-	-136.78	109.05
Interest Income	4.76	3.14	0.01	2.37	-
Interest Expense	-12.33	-9.7	-	-24.81	-20.09
Other Non-Operating Income (Expense)	-20.98	-0.19	-	11.52	1.48
Total Non-Operating Income (Expense)	-28.55	-6.75	0.01	-10.92	-18.6
Pretax Income	-45.32	-37.35	0.01	-147.7	90.45
Net Income	-45.32	-37.35	0.01	-147.7	90.45
Net Income to Common	-27.44	-37.35	0.01	-147.7	90.45
Shares Outstanding (Basic)	22	16	0	-	-
Shares Outstanding (Diluted)	22	16	0	-	-
Shares Change (YoY)	223427.00%	344338.37%	-	-	-
EPS (Basic)	-4.99	-2.28	1.28	-	-
EPS (Diluted)	-4.99	-2.28	1.28	-	-
Free Cash Flow	-	43.9	0	-272.73	61.87
Free Cash Flow Growth	-	1097300.00%	-	-	-
Free Cash Flow Per Share	-	2.68	0.84	-	-
Gross Margin	9.89%	7.54%	-	-6.53%	55.57%
Operating Margin	-2.37%	-5.12%	-	-20.63%	34.46%
Profit Margin	-6.39%	-6.25%	-	-22.27%	28.58%
FCF Margin	-	7.35%	-	-41.13%	19.55%
EBITDA	-16.77	3.01	0	-92.72	150.36
EBITDA Margin	-2.37%	0.50%	-	-13.98%	47.51%
EBIT	-16.77	-30.61	-	-136.78	109.05
EBIT Margin	-2.37%	-5.12%	-	-20.63%	34.46%

SEC Filings: 10-K · 10-Q