Loading…
StockAnalyzerLoading…
| 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
| Revenue | 72 | 85 | 60 | 84 |
| Net income | 8 | 8 | 5 | 1 |
| Gross margin | 20.0% | 16.8% | 19.7% | 1.7% |
| Operating margin | 16.2% | 11.7% | 12.6% | 0.8% |
| Net margin | 11.4% | 9.7% | 7.9% | 1.0% |
| EPS | 15.16 | 14.21 | 8.83 | 1.8 |
| Free cash flow | 4 | -22 | 5 | -10 |
| Net debt | -21 | -8 | -22 | -29 |
| P/E | — | — | — | — |
A what-if tool for a 5–10 year investor, not an answer: change the assumptions and see what they do.
No positive free cash flow or share count — DCF makes no sense here (loss-making company).