2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|
Market Cap | $928 | $228 | $308 | $1,122 |
- Cash | 281 | 180 | 168 | 229 |
+ Debt | 2 | 2 | 1 | 5 |
Enterprise Value | 649 | 50 | 141 | 898 |
Revenue | 488 | 592 | 691 | 924 |
% Growth | - | 21.3% | 16.7% | 33.7% |
Gross Profit | 156 | 178 | 226 | 322 |
% Margin | 32.0% | 30.0% | 32.7% | 34.9% |
EBITDA | -90 | -110 | -22 | 57 |
% Margin | -18.4% | -18.6% | -3.2% | 6.1% |
Net Income | -71 | -134 | -18 | 2 |
% Margin | -14.6% | -22.7% | -2.6% | 0.3% |
EPS Diluted | -1.24 | -2.11 | -0.27 | 0.03 |
% Growth | - | 70.2% | -87.2% | -111.1% |
Operating Cash Flow | -48 | -60 | -6 | 106 |
Capital Expenditures | -35 | -28 | -31 | -29 |
Free Cash Flow | -83 | -89 | -37 | 77 |