2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|
Market Cap | $1,197 | $1,234 | $1,108 | $1,846 |
- Cash | 115 | 159 | 50 | 115 |
+ Debt | 542 | 833 | 926 | 916 |
Enterprise Value | 1,624 | 1,908 | 1,984 | 2,647 |
Revenue | 1,746 | 2,613 | 3,434 | 3,794 |
% Growth | - | 49.7% | 31.4% | 10.5% |
Gross Profit | 390 | 619 | 814 | 914 |
% Margin | 22.4% | 23.7% | 23.7% | 24.1% |
EBITDA | 11 | 86 | 157 | 193 |
% Margin | 0.6% | 3.3% | 4.6% | 5.1% |
Net Income | -5 | 28 | 35 | 55 |
% Margin | -0.3% | 1.1% | 1.0% | 1.5% |
EPS Diluted | -0.13 | 0.73 | 0.88 | 1.32 |
% Growth | - | -661.5% | 20.5% | 50.0% |
Operating Cash Flow | -20 | 23 | 62 | 153 |
Capital Expenditures | -39 | -46 | -57 | -50 |
Free Cash Flow | -59 | -23 | 4 | 104 |