TRAIN-B.STTRAIN-B.STSTO

Revenue (LTM)

$295M

+13.5% YoY

Net Income (LTM)

$98M

+248.1% YoY

Free Cash Flow

$39M

Revenue CAGR (5Y)

+56.4%

Marginsdeclining

FCF$0.0B

Profitable

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Revenue	125	141↑13.0%	166↑17.7%	260↑56.2%	295↑13.5%
Gross Profit	47	41↓13.3%	-29↓170.9%	77↑365.8%	72↓6.1%
Operating Income	26	121↑374.2%	39↓67.8%	37↓5.7%	72↑96.1%
Net Income	19	117↑502.1%	37↓68.4%	28↓23.9%	98↑248.1%
EBITDA	38	141↑267.6%	74↓47.4%	69↓7.1%	88↑27.8%
EPS Diluted	0.24	1.47↑512.5%	0.47↓68.0%	0.35↓25.5%	1.24↑254.3%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Cash & Equivalents	106	172↑62.2%	175↑1.7%	168↓3.8%	90↓46.2%
Total Current Assets	191	722↑278.9%	772↑6.9%	680↓11.9%	771↑13.3%
Total Assets	1,568	1,606↑2.4%	1,804↑12.3%	1,794↓0.6%	2,276↑26.9%
Total Current Liabilities	48	82↑71.6%	167↑102.7%	149↓10.9%	315↑112.1%
Total Liabilities	252	173↓31.3%	500↑188.5%	479↓4.1%	863↑80.1%
Total Equity	1,316	1,433↑8.9%	1,305↓9.0%	1,315↑0.8%	1,412↑7.4%
Total Debt	183	101↓44.9%	357↑254.9%	341↓4.3%	550↑61.0%
Net Debt	77	-71↓193.3%	182↑354.9%	173↓4.8%	459↑165.2%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Operating Cash Flow	-21	-265↓1185.5%	16↑105.9%	295↑1787.4%	115↓61.1%
Capital Expenditure	-426	-41↑90.3%	-125↓202.7%	-96↑23.0%	-76↑21.1%
Free Cash Flow	-447	-306↑31.5%	-109↑64.3%	199↑282.0%	39↓80.4%
Stock-Based Comp	0	0	0	0	0
Net Change in Cash	85	113↑33.3%	-64↓156.7%	163↑355.8%	-78↓147.6%

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