LOCAL.PALOCAL.PAPAR

Revenue (LTM)

$325M

-3.0% YoY

Net Income (LTM)

$14M

-88.2% YoY

Free Cash Flow

$7M

Revenue CAGR (5Y)

-5.8%

Marginsdeclining

FCF$0.0B

Profitable

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Revenue	428	400↓6.6%	360↓10.1%	335↓7.0%	325↓3.0%
Gross Profit	307	59↓80.8%	181↑208.2%	-14↓107.7%	28↑302.2%
Operating Income	70	59↓16.9%	3↓94.6%	-14↓543.5%	28↑302.2%
Net Income	23	-3↓114.2%	-46↓1310.4%	120↑361.5%	14↓88.2%
EBITDA	130	115↓11.8%	55↓51.7%	178↑222.1%	60↓66.5%
EPS Diluted	0.18	-0.02↓113.7%	-28.18↓113989.1%	7.90↑128.0%	0.40↓94.9%

Metric	Dec 20	Dec 21	Dec 22	Dec 23	Dec 24
Cash & Equivalents	61	80↑30.7%	71↓11.8%	56↓21.3%	71↑27.3%
Total Current Assets	180	168↓6.5%	153↓8.7%	129↓15.9%	143↑11.0%
Total Assets	495	440↓11.0%	374↓15.1%	315↓15.8%	331↑5.1%
Total Current Liabilities	368	316↓14.3%	325↑2.9%	500↑53.9%	269↓46.2%
Total Liabilities	771	680↓11.8%	604↓11.1%	593↓1.9%	382↓35.6%
Total Equity	-276	-239↑13.3%	-231↑3.7%	-278↓20.6%	-51↑81.8%
Total Debt	331	313↓5.4%	289↓7.7%	295↑2.2%	81↓72.7%
Net Debt	270	4↓98.6%	37↑837.9%	239↑555.0%	10↓95.9%

Metric	Dec 20	Dec 21	Dec 22	Dec 23	Dec 24
Operating Cash Flow	-17	79↑573.2%	54↓31.9%	28↓47.9%	27↓4.7%
Capital Expenditure	-42	-35↑17.0%	-31↑10.2%	-20↑34.8%	-20↑2.3%
Free Cash Flow	-59	44↑174.6%	22↓49.2%	7↓66.4%	7↓11.2%
Stock-Based Comp	0	1↑326.5%	0↓86.4%	-0↓194.4%	0
Net Change in Cash	20	19↓5.4%	-9↓150.1%	-15↓59.8%	15↑200.6%

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