Income
Balance sheet
Cash flow
Financials in millions USD. Fiscal year is February - January.
| Breakdown | TTM | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 |
|---|---|---|---|---|---|---|
| Revenue | 13 | 13 | 18 | 16 | 13 | 13 |
| Revenue Growth (YoY) | -28% | -28% | 13% | 23% | 0% | 18% |
| Cost of Revenue | 10 | 10 | 16 | 15 | 10 | 7 |
| Gross Profit | 2 | 2 | 2 | 0 | 2 | 6 |
| Selling, General & Admin | 47 | 47 | 48 | 38 | 19 | 14 |
| Research & Development | -- | -- | -- | -- | -- | -- |
| Operating Expenses | 67 | 67 | 52 | 38 | 26 | 15 |
| Other Non Operating Income (Expenses) | 0 | -8 | 0 | 0 | 0 | 0 |
| Pretax Income | -74 | -74 | -47 | -38 | -23 | -9 |
| Income Tax Expense | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | -74 | -74 | -47 | -38 | -23 | -9 |
| Net Income Growth | 56.99% | 56.99% | 24% | 65% | 156% | 50% |
| Shares Outstanding (Diluted) | 29.44 | 29.28 | 27.86 | 27.88 | 27.88 | 27.85 |
| Shares Change (YoY) | 6% | 5% | 0% | 0% | 0% | 85% |
| EPS (Diluted) | -2.52 | -2.53 | -1.7 | -1.36 | -0.84 | -0.33 |
| EPS Growth | 49% | 49% | 24% | 62% | 152% | -19% |
| Free Cash Flow | -70 | -70 | -74 | -25 | -12 | -7 |
| Free Cash Flow Per Share | -2.37 | -2.39 | -2.65 | -0.89 | -0.43 | -0.25 |
| Gross Margin | 15.38% | 15.38% | 11.11% | 0% | 15.38% | 46.15% |
| Operating Margin | -500% | -500% | -277.77% | -237.5% | -176.92% | -69.23% |
| Profit Margin | -569.23% | -569.23% | -261.11% | -237.5% | -176.92% | -69.23% |
| Free Cash Flow Margin | -538.46% | -538.46% | -411.11% | -156.25% | -92.3% | -53.84% |
| EBITDA | -62 | -62 | -45 | -37 | -16 | -8 |
| EBITDA Margin | -476.92% | -476.92% | -250% | -231.25% | -123.07% | -61.53% |
| D&A For EBITDA | 3 | 3 | 5 | 1 | 7 | 1 |
| EBIT | -65 | -65 | -50 | -38 | -23 | -9 |
| EBIT Margin | -500% | -500% | -277.77% | -237.5% | -176.92% | -69.23% |
| Effective Tax Rate | 0% | 0% | 0% | 0% | 0% | 0% |