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 | 232 | 232 | 215 | 175 | 189 | 192 |
| Revenue Growth (YoY) | 8% | 8% | 23% | -7% | -2% | -33% |
| Cost of Revenue | 191 | 191 | 183 | 147 | 164 | 168 |
| Gross Profit | 40 | 40 | 32 | 27 | 24 | 24 |
| Selling, General & Admin | 22 | 22 | 25 | 17 | 17 | 17 |
| Research & Development | -- | -- | -- | -- | -- | -- |
| Operating Expenses | 21 | 21 | 26 | 18 | 21 | 21 |
| Other Non Operating Income (Expenses) | -- | -- | -- | -- | -- | -- |
| Pretax Income | 5 | 5 | -41 | 9 | 4 | -14 |
| Income Tax Expense | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | 5 | 5 | -42 | 7 | 4 | -14 |
| Net Income Growth | -112% | -112% | -700% | 75% | -129% | -1,500% |
| Shares Outstanding (Diluted) | 870.27 | 870.72 | 874.72 | 875.68 | 881.67 | 892.57 |
| Shares Change (YoY) | 0% | 0% | 0% | -1% | -1% | 34% |
| EPS (Diluted) | 0 | 0 | -0.04 | 0.01 | 0 | -0.01 |
| EPS Growth | -112.99% | -112.99% | -563% | 128% | -128% | -1,113% |
| Free Cash Flow | 11 | 11 | 8 | 4 | 23 | 26 |
| Free Cash Flow Per Share | 0.01 | 0.01 | 0 | 0 | 0.02 | 0.02 |
| Gross Margin | 17.24% | 17.24% | 14.88% | 15.42% | 12.69% | 12.5% |
| Operating Margin | 8.18% | 8.18% | 2.32% | 5.14% | 1.58% | 1.04% |
| Profit Margin | 2.15% | 2.15% | -19.53% | 4% | 2.11% | -7.29% |
| Free Cash Flow Margin | 4.74% | 4.74% | 3.72% | 2.28% | 12.16% | 13.54% |
| EBITDA | 23 | 23 | 9 | 14 | 8 | 6 |
| EBITDA Margin | 9.91% | 9.91% | 4.18% | 8% | 4.23% | 3.12% |
| D&A For EBITDA | 4 | 4 | 4 | 5 | 5 | 4 |
| EBIT | 19 | 19 | 5 | 9 | 3 | 2 |
| EBIT Margin | 8.18% | 8.18% | 2.32% | 5.14% | 1.58% | 1.04% |
| Effective Tax Rate | 0% | 0% | 0% | 0% | 0% | 0% |