SET Financials: %{var1} AI Analysis

Breakdown	TTM	12/31/2025	12/31/2024	12/31/2023	12/31/2022	12/31/2021
Revenue	105	85	91	106	97	130
Revenue Growth (YoY)	-40%	-7%	-14%	9%	-25%	-6%
Cost of Revenue	54	42	46	55	60	61
Gross Profit	51	42	44	50	37	69
Selling, General & Admin	118	109	103	87	114	98
Research & Development	31	25	28	25	38	37
Operating Expenses	150	135	131	113	153	136
Other Non Operating Income (Expenses)	7	4	-5	6	-12	7
Pretax Income	-99	-96	-90	-74	-192	-63
Income Tax Expense	-37	-37	0	0	-2	-4
Net Income	-74	-74	-184	-74	-190	-59
Net Income Growth	-60%	-60%	149%	-61%	222%	11%
Shares Outstanding (Diluted)	385.08	381.62	353.24	79.16	78.3	75.8
Shares Change (YoY)	3%	8%	346%	1%	3%	5%
EPS (Diluted)	-0.19	-0.19	-0.52	-0.94	-2.43	-0.78
EPS Growth	-61%	-63%	-45%	-61%	212%	5%
Free Cash Flow	-82	-82	-151	-46	-93	-57
Free Cash Flow Per Share	--	--	--	--	--	--
Gross Margin	48.57%	49.41%	48.35%	47.16%	38.14%	53.07%
Operating Margin	-94.28%	-109.41%	-95.6%	-59.43%	-119.58%	-51.53%
Profit Margin	-70.47%	-87.05%	-202.19%	-69.81%	-195.87%	-45.38%
Free Cash Flow Margin	-78.09%	-96.47%	-165.93%	-43.39%	-95.87%	-43.84%
EBITDA	-89	-83	-71	-48	-101	-52
EBITDA Margin	-84.76%	-97.64%	-78.02%	-45.28%	-104.12%	-40%
D&A For EBITDA	10	10	16	15	15	15
EBIT	-99	-93	-87	-63	-116	-67
EBIT Margin	-94.28%	-109.41%	-95.6%	-59.43%	-119.58%	-51.53%
Effective Tax Rate	37.37%	38.54%	0%	0%	1.04%	6.34%

undefined (SET) Financial