PONYPONYNASDAQ

Revenue (LTM)

$75M

+4.3% YoY

Net Income (LTM)

$-274M

-119.6% YoY

Free Cash Flow

$-122M

Revenue CAGR (5Y)

+109.9%

Marginsdeclining

FCF($0.1B)

Unprofitable

Metric	Dec 21	Dec 22	Dec 23	Dec 24
Revenue	8	68↑742.5%	72↑5.1%	75↑4.3%
Gross Profit	6	32↑408.1%	17↓47.3%	11↓32.5%
Operating Income	-215	-171↑20.7%	-143↑16.1%	-286↓99.3%
Net Income	-225	-148↑34.1%	-125↑15.7%	-274↓119.6%
EBITDA	-202	-154↑23.6%	-129↑16.3%	-277↓115.0%
EPS Diluted	-0.64	-0.42↑34.4%	-1.40↓233.3%	-2.40↓71.4%

Metric	Dec 21	Dec 22	Dec 23	Dec 24
Cash & Equivalents	243	316↑30.4%	426↑34.7%	536↑25.8%
Total Current Assets	442	644↑45.6%	666↑3.5%	835↑25.3%
Total Assets	709	772↑8.8%	747↓3.2%	1,051↑40.7%
Total Current Liabilities	30	48↑59.8%	48↑0.1%	71↑47.2%
Total Liabilities	1,107	1,311↑18.4%	52↓96.0%	82↑58.1%
Total Equity	-402	-551↓37.2%	684↑224.0%	951↑39.0%
Total Debt	0	13	7↓43.6%	14↑87.7%
Net Debt	-243	-303↓25.0%	-419↓38.1%	-522↓24.7%

Metric	Dec 21	Dec 22	Dec 23	Dec 24
Operating Cash Flow	-146	-155↓5.6%	-115↑25.4%	-111↑3.9%
Capital Expenditure	-25	-12↑52.7%	-5↑57.7%	-11↓124.2%
Free Cash Flow	-172	-167↑3.0%	-120↑27.7%	-122↓1.5%
Stock-Based Comp	0	0	0	0
Net Change in Cash	243	76↓68.9%	108↑42.9%	110↑1.9%

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