EBT run rate to target
Year-to-date actuals
Unlock to edit
Revenue $
Gross margin $ (GM2)
Expenses $
Remaining period
LineBasisRevenue / opexGM %YTD / 2025Revenue · GM $
Revenue total
LineBasisRevenue / opexGM %YTD / 2025Revenue · GM $
Revenue total
| 2025 baseline | YTD | Rest of 2026 | 2026 full year | 2027 | |
|---|---|---|---|---|---|
| Revenue | |||||
| Gross margin | |||||
| Gross margin % | |||||
| Opex | |||||
| Opex % | |||||
| Depreciation | |||||
| EBIT | |||||
| Forex and interest | |||||
| EBT operating | |||||
| Relief credit | |||||
| EBT pro forma | |||||
| EBT pro forma % |
Gross margin, as reported
| GM2 equip | GM2 rental | GM1 service | GM1 parts | GM1 warranty | GM2 after sales | |
|---|---|---|---|---|---|---|
| Year to date | ||||||
| 2025 full year |