2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|
Market Cap | $4,973 | $4,973 | $2,601 | $12,746 |
- Cash | 140 | 39 | 332 | 366 |
+ Debt | 15 | 315 | 336 | 379 |
Enterprise Value | 4,848 | 5,248 | 2,605 | 12,758 |
Revenue | 500 | 564 | 729 | 964 |
% Growth | - | 12.8% | 29.2% | 32.3% |
Gross Profit | 38 | 55 | 180 | 242 |
% Margin | 7.5% | 9.8% | 24.7% | 25.1% |
EBITDA | 12 | -16 | 79 | 104 |
% Margin | 2.4% | -2.9% | 10.8% | 10.8% |
Net Income | -37 | -59 | 13 | 130 |
% Margin | -7.5% | -10.5% | 1.8% | 13.5% |
EPS Diluted | -0.33 | -0.52 | 0.12 | 1.10 |
% Growth | - | 57.6% | -123.1% | 816.7% |
Operating Cash Flow | 3 | 6 | 97 | 161 |
Capital Expenditures | -56 | -104 | -139 | -108 |
Free Cash Flow | -53 | -98 | -42 | 53 |