EDEMYEDEMYOTC

Revenue (LTM)

$671M

-4.4% YoY

Net Income (LTM)

$45M

+39.3% YoY

Free Cash Flow

$91M

Revenue CAGR (5Y)

+1.5%

Marginsimproving

FCF$0.1B

Profitable

Metric	Mar 21	Mar 22	Mar 23	Mar 24	Mar 25
Revenue	125	441↑252.8%	611↑38.7%	702↑14.8%	671↓4.4%
Gross Profit	-83	-40↑51.5%	-6↑85.1%	651↑10972.9%	671↑3.2%
Operating Income	-130	-48↑62.8%	-11↑76.9%	41↑467.2%	75↑83.6%
Net Income	-145	-76↑47.2%	-45↑41.1%	32↑171.8%	45↑39.3%
EBITDA	-86	-43↑49.6%	25↑156.7%	75↑205.7%	116↑54.8%
EPS Diluted	-13.30	-5.80↑56.4%	-3.90↑32.8%	2.50↑164.1%	3.60↑44.0%

Metric	Mar 21	Mar 22	Mar 23	Mar 24	Mar 25
Cash & Equivalents	14	51↑258.2%	39↓23.6%	91↑133.6%	77↓15.7%
Total Current Assets	45	127↑182.0%	115↓9.1%	163↑41.3%	153↓6.2%
Total Assets	1,159	1,196↑3.2%	1,167↓2.5%	1,155↓1.0%	1,162↑0.6%
Total Current Liabilities	243	446↑84.0%	479↑7.4%	493↑3.0%	535↑8.4%
Total Liabilities	855	893↑4.4%	910↑1.9%	880↓3.3%	912↑3.6%
Total Equity	304	303↓0.2%	257↓15.3%	275↑6.9%	250↓8.8%
Total Debt	601	472↓21.4%	422↓10.7%	381↓9.7%	379↓0.3%
Net Debt	586	421↓28.2%	383↓9.1%	289↓24.3%	302↑4.5%

Metric	Mar 21	Mar 22	Mar 23	Mar 24	Mar 25
Operating Cash Flow	-29	111↑475.1%	85↓23.3%	139↑63.9%	146↑5.4%
Capital Expenditure	-25	-31↓23.6%	-40↓26.9%	-49↓23.8%	-55↓12.7%
Free Cash Flow	-55	79↑244.7%	45↓43.2%	90↑99.2%	91↑1.4%
Stock-Based Comp	7	12↑62.5%	0	17	18↑9.9%
Net Change in Cash	-77	37↑147.7%	-12↓132.7%	55↑558.2%	-14↓125.9%

Values in millions except EPS · Ratios shown as percentages · Click any metric to drill down

Explore More

Filter and sort all 500 stocks

Today's biggest gainers and losers

Visual sector performance