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 | 211 | 136 | 167 | 199 | 134 | 142 |
| Revenue Growth (YoY) | 45% | -19% | -16% | 49% | -6% | -25% |
| Cost of Revenue | 109 | 89 | 111 | 116 | 114 | 123 |
| Gross Profit | 101 | 46 | 56 | 82 | 19 | 18 |
| Selling, General & Admin | 74 | 9 | 9 | 10 | 13 | 14 |
| Research & Development | -- | -- | -- | -- | -- | -- |
| Operating Expenses | 75 | 10 | 9 | 10 | 13 | 14 |
| Other Non Operating Income (Expenses) | -3 | -2 | -2 | -1 | 0 | 0 |
| Pretax Income | 39 | 60 | -29 | 80 | 38 | -241 |
| Income Tax Expense | 34 | 37 | 19 | 56 | 43 | -25 |
| Net Income | 4 | 23 | -48 | 24 | -4 | -215 |
| Net Income Growth | -121% | -148% | -300% | -700% | -98% | 796% |
| Shares Outstanding (Diluted) | 412.3 | 419.7 | 427.2 | 440.2 | 437.8 | 395.1 |
| Shares Change (YoY) | -2% | -2% | -3% | 1% | 11% | 5% |
| EPS (Diluted) | 0.01 | 0.05 | -0.11 | 0.05 | -0.01 | -0.54 |
| EPS Growth | -123% | -149% | -306% | -618% | -98% | 678% |
| Free Cash Flow | 17 | 30 | 21 | 23 | -28 | 17 |
| Free Cash Flow Per Share | 0.04 | 0.07 | 0.04 | 0.05 | -0.06 | 0.04 |
| Gross Margin | 47.86% | 33.82% | 33.53% | 41.2% | 14.17% | 12.67% |
| Operating Margin | 12.32% | 25.73% | 28.14% | 36.18% | 4.47% | 2.11% |
| Profit Margin | 1.89% | 16.91% | -28.74% | 12.06% | -2.98% | -151.4% |
| Free Cash Flow Margin | 8.05% | 22.05% | 12.57% | 11.55% | -20.89% | 11.97% |
| EBITDA | 71 | 82 | 102 | 127 | 57 | 67 |
| EBITDA Margin | 33.64% | 60.29% | 61.07% | 63.81% | 42.53% | 47.18% |
| D&A For EBITDA | 45 | 47 | 55 | 55 | 51 | 64 |
| EBIT | 26 | 35 | 47 | 72 | 6 | 3 |
| EBIT Margin | 12.32% | 25.73% | 28.14% | 36.18% | 4.47% | 2.11% |
| Effective Tax Rate | 87.17% | 61.66% | -65.51% | 70% | 113.15% | 10.37% |