2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|
Market Cap | $1,943 | $1,354 | $2,739 | $5,316 |
- Cash | 287 | 154 | 45 | 199 |
+ Debt | 695 | 702 | 693 | 741 |
Enterprise Value | 2,350 | 1,901 | 3,388 | 5,859 |
Revenue | 1,476 | 1,836 | 2,550 | 2,760 |
% Growth | - | 24.4% | 38.9% | 8.2% |
Gross Profit | 1 | 150 | 337 | 584 |
% Margin | 0.1% | 8.2% | 13.2% | 21.2% |
EBITDA | -141 | 114 | 258 | 397 |
% Margin | -9.6% | 6.2% | 10.1% | 14.4% |
Net Income | -230 | -49 | 56 | 187 |
% Margin | -15.6% | -2.7% | 2.2% | 6.8% |
EPS Diluted | -4.75 | -1.01 | 1.14 | 3.70 |
% Growth | - | -78.7% | -212.9% | 224.6% |
Operating Cash Flow | 250 | 6 | 15 | 275 |
Capital Expenditures | -101 | -91 | -82 | -97 |
Free Cash Flow | 150 | -85 | -68 | 178 |