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 | 170 | 187 | 291 | 341 | 391 | 388 |
| Revenue Growth (YoY) | -27% | -36% | -15% | -13% | 1% | 24% |
| Cost of Revenue | 105 | 119 | 195 | 221 | 242 | 231 |
| Gross Profit | 65 | 68 | 96 | 119 | 148 | 157 |
| Selling, General & Admin | 131 | 163 | 188 | 179 | 206 | 193 |
| Research & Development | 15 | 13 | -- | -- | -- | -- |
| Operating Expenses | 141 | 168 | 177 | 155 | 189 | 184 |
| Other Non Operating Income (Expenses) | -- | -- | -- | -- | -- | -- |
| Pretax Income | -89 | -119 | -114 | -71 | -49 | -102 |
| Income Tax Expense | -7 | -7 | -2 | -2 | 1 | -6 |
| Net Income | -81 | -111 | -113 | -69 | -53 | -91 |
| Net Income Growth | -34% | -2% | 64% | 30% | -42% | 60% |
| Shares Outstanding (Diluted) | 395.6 | 346.05 | 1,360.37 | 1,020.69 | 869.59 | 842.02 |
| Shares Change (YoY) | -75% | -75% | 33% | 17% | 3% | 6% |
| EPS (Diluted) | -0.21 | -0.32 | -0.08 | -0.06 | -0.06 | -0.1 |
| EPS Growth | 164% | 287% | 22% | 14% | -40% | 43% |
| Free Cash Flow | -- | -5 | -12 | 64 | -14 | 11 |
| Free Cash Flow Per Share | -- | -0.01 | 0 | 0.06 | -0.01 | 0.01 |
| Gross Margin | 38.23% | 36.36% | 32.98% | 34.89% | 37.85% | 40.46% |
| Operating Margin | -44.7% | -53.47% | -27.49% | -10.26% | -10.23% | -6.95% |
| Profit Margin | -47.64% | -59.35% | -38.83% | -20.23% | -13.55% | -23.45% |
| Free Cash Flow Margin | -- | -2.67% | -4.12% | 18.76% | -3.58% | 2.83% |
| EBITDA | -- | -51 | -28 | 24 | 26 | 40 |
| EBITDA Margin | -- | -27.27% | -9.62% | 7.03% | 6.64% | 10.3% |
| D&A For EBITDA | -- | 49 | 52 | 59 | 66 | 67 |
| EBIT | -76 | -100 | -80 | -35 | -40 | -27 |
| EBIT Margin | -44.7% | -53.47% | -27.49% | -10.26% | -10.23% | -6.95% |
| Effective Tax Rate | 7.86% | 5.88% | 1.75% | 2.81% | -2.04% | 5.88% |