2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|
Market Cap | $613 | $483 | $437 | $508 |
- Cash | 0.0 | 0.0 | 0.0 | 0.0 |
+ Debt | 120 | 120 | 120 | 0 |
Enterprise Value | 733 | 603 | 557 | 508 |
Revenue | 87 | -61 | 46 | 94 |
% Growth | - | -170.8% | -175.1% | 105.5% |
Gross Profit | 79 | -69 | 39 | 94 |
% Margin | 91.8% | 112.3% | 85.1% | 100.0% |
EBITDA | 85 | -61 | 45 | 101 |
% Margin | 98.4% | 99.3% | 96.9% | 107.3% |
Net Income | 85 | -63 | 38 | 93 |
% Margin | 98.4% | 102.6% | 81.8% | 98.8% |
EPS Diluted | 2.29 | -1.67 | 1.01 | 2.44 |
% Growth | - | -172.9% | -160.5% | 141.6% |
Operating Cash Flow | -55 | 48 | 45 | 50 |
Capital Expenditures | 0 | 0 | 0 | 0 |
Free Cash Flow | -55 | 48 | 45 | 50 |