2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|
Market Cap | $6,449 | $3,255 | $6,359 | $9,124 |
- Cash | 449 | 165 | 200 | 255 |
+ Debt | 21 | 20 | 23 | 25 |
Enterprise Value | 6,022 | 3,110 | 6,182 | 8,894 |
Revenue | 245 | 409 | 570 | 753 |
% Growth | - | 66.8% | 39.3% | 32.1% |
Gross Profit | 91 | 158 | 234 | 339 |
% Margin | 37.3% | 38.7% | 41.0% | 45.1% |
EBITDA | -65 | -160 | 48 | 102 |
% Margin | -26.6% | -39.1% | 8.4% | 13.5% |
Net Income | -75 | -195 | -134 | -76 |
% Margin | -30.6% | -47.8% | -23.5% | -10.0% |
EPS Diluted | -0.74 | -1.24 | -0.81 | -0.45 |
% Growth | - | 67.6% | -34.7% | -44.4% |
Operating Cash Flow | 16 | 81 | 108 | 169 |
Capital Expenditures | -3 | -8 | -2 | -2 |
Free Cash Flow | 13 | 73 | 106 | 167 |