2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|
Market Cap | $7,049 | $12,519 | $14,726 | $23,498 |
- Cash | 114 | 1,459 | 81 | 202 |
+ Debt | 5,513 | 5,714 | 5,841 | 9,366 |
Enterprise Value | 12,448 | 16,774 | 20,486 | 32,661 |
Revenue | 6,840 | 12,141 | 5,070 | 5,222 |
% Growth | - | 77.5% | -58.2% | 3.0% |
Gross Profit | 2,996 | 8,057 | 3,083 | 2,683 |
% Margin | 43.8% | 66.4% | 60.8% | 51.4% |
EBITDA | 397 | 4,250 | 4,055 | 2,881 |
% Margin | 5.8% | 35.0% | 80.0% | 55.2% |
Net Income | -1,155 | 1,771 | 1,735 | 231 |
% Margin | -16.9% | 14.6% | 34.2% | 4.4% |
EPS Diluted | -3.57 | 4.38 | 4.20 | 0.41 |
% Growth | - | -222.7% | -4.1% | -90.2% |
Operating Cash Flow | 1,662 | 3,466 | 3,179 | 2,827 |
Capital Expenditures | -1,055 | -1,427 | -2,019 | -2,254 |
Free Cash Flow | 607 | 2,038 | 1,160 | 573 |