PD.TOPD.TOTSX
Loading
Revenue (LTM)
$1.8B
-3.1% YoY
Net Income (LTM)
$2M
-98.3% YoY
Free Cash Flow
$149M
Revenue CAGR (5Y)
+14.5%
Marginsimproving
|FCF$0.1B
|Profitable
Income Statement
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 987 | 1,617 | 1,938 |
| Gross Profit | 6 | 214 | 733 |
| Operating Income | -90 | 33 | 304 |
| Net Income | -177 | -34 | 289 |
| EBITDA | 191 | 312 | 658 |
| EPS Diluted | -13.32 | -2.53 | 19.53 |
Balance Sheet
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 41 | 22 | 54 |
| Total Current Assets | 320 | 471 | 511 |
| Total Assets | 2,662 | 2,876 | 3,019 |
| Total Current Liabilities | 238 | 410 | 366 |
| Total Liabilities | 1,436 | 1,646 | 1,443 |
| Total Equity | 1,226 | 1,231 | 1,576 |
| Total Debt | 1,166 | 1,154 | 992 |
| Net Debt | 1,125 | 1,132 | 938 |
Cash Flow Statement
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 139 | 237 | 501 |
| Capital Expenditure | -76 | -184 | -227 |
| Free Cash Flow | 63 | 53 | 274 |
| Stock-Based Comp | 32 | 60 | 7 |
| Net Change in Cash | -68 | -19 | 33 |
Values in millions except EPS · Ratios shown as percentages · Click any metric to drill down