Watchlist Manager

Watchlist

Price: 6.74 USD -7.8% Market Closed

Market Cap: $901.1m

Income Statement

Operating Income

Currency: USD

		Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Revenue		84 N/A	92 +10%	103 +11%	113 +10%	129 +14%	148 +15%	167 +13%	187 +12%	206 +10%	222 +8%	238 +7%	251 +6%	261 +4%	270 +3%	276 +2%	282 +2%	288 +2%	293 +2%	299 +2%	307 +2%	317 +3%	330 +4%
Gross Profit
Cost of Revenue		(25)	(27)	(31)	(34)	(39)	(46)	(52)	(58)	(62)	(67)	(70)	(74)	(74)	(73)	(72)	(72)	(74)	(75)	(77)	(78)	(82)	(86)
Gross Profit		59 N/A	65 +10%	72 +11%	79 +9%	89 +13%	102 +14%	116 +13%	130 +12%	144 +11%	156 +8%	168 +8%	178 +6%	187 +5%	197 +5%	204 +4%	211 +3%	214 +2%	217 +1%	222 +2%	228 +3%	235 +3%	244 +4%
Operating Income
Operating Expenses		(89)	(90)	(96)	(104)	(113)	(160)	(190)	(220)	(248)	(248)	(264)	(282)	(289)	(296)	(299)	(309)	(308)	(311)	(330)	(335)	(342)	(356)
Selling, General & Administrative		(66)	(66)	(70)	(77)	(85)	(120)	(141)	(162)	(179)	(175)	(184)	(194)	(199)	(206)	(209)	(211)	(220)	(225)	(232)	(237)	(241)	(248)
Research & Development		(23)	(24)	(26)	(27)	(27)	(40)	(48)	(58)	(70)	(73)	(81)	(88)	(90)	(90)	(90)	(89)	(88)	(85)	(98)	(98)	(101)	(109)
Other Operating Expenses		0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(8)	0	0	0	0	0	0
Operating Income		(30) N/A	(25) +14%	(24) +5%	(25) -5%	(23) +7%	(58) -147%	(74) -28%	(90) -21%	(105) -16%	(92) +12%	(97) -5%	(104) -7%	(102) +2%	(99) +3%	(94) +4%	(98) -4%	(94) +4%	(93) +1%	(107) -15%	(107) +0%	(107) +0%	(112) -5%
Pre-Tax Income
Non-Reccuring Items		0	0	0	0	0	0	0	0	0	0	0	0	(8)	(8)	(8)	0	0	0	0	0	0	0
Total Other Income		1	1	0	0	0	0	0	0	1	2	4	7	10	12	13	14	15	15	15	14	13	12
Pre-Tax Income		(29) N/A	(25) +14%	(24) +5%	(25) -6%	(23) +7%	(58) -147%	(74) -28%	(90) -21%	(104) -16%	(90) +13%	(93) -2%	(97) -4%	(100) -3%	(95) +5%	(89) +6%	(84) +6%	(80) +5%	(78) +2%	(93) -18%	(93) 0%	(94) -1%	(101) -7%
Net Income
Tax Provision		(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(2)	(2)	(2)	(3)
Income from Continuing Operations		(29)	(26)	(25)	(26)	(24)	(58)	(75)	(91)	(105)	(91)	(93)	(97)	(101)	(96)	(90)	(86)	(81)	(80)	(94)	(95)	(96)	(103)
Net Income (Common)		(29) N/A	(26) +13%	(25) +4%	(26) -6%	(24) +6%	(58) -139%	(75) -28%	(91) -21%	(105) -16%	(91) +13%	(93) -2%	(97) -4%	(101) -3%	(96) +5%	(90) +6%	(86) +5%	(81) +5%	(80) +1%	(94) -17%	(95) -1%	(96) -1%	(103) -7%
EPS (Diluted)		-0.28 N/A	-0.25 +11%	-0.24 +4%	-0.25 -4%	-0.24 +4%	-0.55 -129%	-0.68 -24%	-0.83 -22%	-0.95 -14%	-0.81 +15%	-0.84 -4%	-0.86 -2%	-0.88 -2%	-0.83 +6%	-0.77 +7%	-0.72 +6%	-0.67 +7%	-0.66 +1%	-0.76 -15%	-0.75 +1%	-0.75 N/A	-0.79 -5%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 317,100+ value investors using Alpha Spread

Create Free Account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.