लोडिंग एरर


Summary Financials

	Fiscal Year Ending					Latest	Year-to-date Ending
(in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	12 Months	Dec-23	Dec-24

Revenue	961.28	1,630.75	2,475.49	2,286.11	2,003.99	2,003.99	2,286.11	2,003.99
% Growth		0.70	0.52	(0.08)	(0.12)			(0.12)

Adjusted EBITDA	162.18	549.35	1,009.69	640.35	400.06	400.06	640.35	400.06
% Margin	0.17	0.34	0.41	0.28	0.20	0.20	0.28	0.20

Adjusted EBIT	(34.52)	242.01	564.53	154.04	(155.78)	(155.78)	154.04	(155.78)
% Margin	(0.04)	0.15	0.23	0.07	(0.08)	(0.08)	0.07	(0.08)

Adjusted Net Income	33.17	230.89	406.51	126.50	(140.36)	(140.36)	126.50	(140.36)
% Margin	0.03	0.14	0.16	0.06	(0.07)	(0.07)	0.06	(0.07)

Adjusted Basic EPS	0.03	0.18	0.31	0.09	(0.08)	(0.08)	0.09	(0.08)

सहायक गणना

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
						Press Release
USD	Fiscal Year Ending					Latest	Year-to-date Ending
(in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Dec-24	Dec-23	Dec-24
	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM	YTD-1	YTD

Revenue	961	1,631	2,475	2,286	2,004	2,004	2,286	2,004
% Growth	NA	69.6%	51.8%	-7.7%	-12.3%			-12.3%

Cost of Revenue	(726)	(1,179)	(1,632)	(1,799)	(1,799)	(1,799)	(1,799)	(1,799)
Gross Profit	235	452	844	487	205	205	487	205
% Revenue	24.4%	27.7%	34.1%	21.3%	10.2%	10.2%	21.3%	10.2%

Research and Development	(108)	(86)	(161)	(207)	0	0	(207)	0
Selling and Marketing	(8)	(11)	(12)	(10)	(10)	(10)	(10)	(10)
General and Admin	(261)	(199)	(267)	(323)	(351)	(351)	(323)	(351)
Other Inc / (Exp)	176	140	106	265	119	119	265	119
Total Operating Exp	(202)	(155)	(334)	(274)	(242)	(242)	(274)	(242)

Operating Income	33	296	509	213	(37)	(37)	213	(37)
% Revenue	3.4%	18.2%	20.6%	9.3%	-1.8%	-1.8%	9.3%	-1.8%

Interest Expense	13	0	(13)	(39)	(97)	(97)	(39)	(97)
Pre-tax Income	46	296	496	174	(134)	(134)	174	(134)
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0
Provision for Taxes	(13)	(65)	(89)	(47)	(7)	(7)	(47)	(7)
Net Income to Company	33	231	407	126	(140)	(140)	126	(140)
% Margin	3.5%	14.2%	16.4%	5.5%	-7.0%	-7.0%	5.5%	-7.0%

Minority Interest in Earnings	66	31	43	154	198	198	154	198
Net Income to Stockholders	99	261	450	280	58	58	280	58

Preferred Dividends	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	0	0	0	0	0

Net Income to Common	99	261	450	280	58	58	280	58
% Margin	10.3%	16.0%	18.2%	12.2%	2.9%	2.9%	12.2%	2.9%

As Reported
Basic EPS (Continuing Ops)	0.08	0.20	0.35	0.19	0.03	0.03	0.19	0.03
Diluted EPS (Continuing Ops)	0.08	0.20	0.34	0.19	0.03	0.03	0.19	0.03

WA Basic Shares Out.	1,293.23	1,300.17	1,303.40	1,477.98	1,717.35	1,717.35	1,477.98	1,717.35
WA Diluted Shares Out.	1,310.61	1,320.17	1,313.95	1,486.53	1,721.09	1,721.09	1,486.53	1,721.09

EBITDA, EBIT Reconciliation
EBT, Incl. Unusual Items	46	296	496	174	(134)	(134)	174	(134)
Addback: Net Interest Expense	(13)	(0)	13	39	97	97	39	97
Addback: Other Non Operating Expenses, Total	(67)	(54)	55	(59)	(119)	(119)	(59)	(119)
Addback: Depreciation & Amortization	197	307	445	486	556	556	486	556
Addback: Restructuring Charges	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	0	0	(0)	0	0	0	0	0
Addback: Asset Writedown	(0)	(0)	(0)	(0)	0	0	(0)	0
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	0	0	0	0	0	0	0	0
Adjusted EBITDA	162	549	1,010	640	400	400	640	400
% Margin	16.9%	33.7%	40.8%	28.0%	20.0%	20.0%	28.0%	20.0%

Adjusted EBIT	(35)	242	565	154	(156)	(156)	154	(156)
% Margin	-3.6%	14.8%	22.8%	6.7%	-7.8%	-7.8%	6.7%	-7.8%

Adjusted Net Income Reconciliation
Net Income to Company	33	231	407	126	(140)	(140)	126	(140)
Addback: Unusual Items	(0)	(0)	(0)	0	0	0	0	0
Less: Tax Benefit of Unusual Items (26%)	0	0	0	(0)	(0)	(0)	(0)	(0)
Adjusted Net Income	33	231	407	127	(140)	(140)	127	(140)
% Margin	3.5%	14.2%	16.4%	5.5%	-7.0%	-7.0%	5.5%	-7.0%

आल राइट्स रिजर्व्ड। टर्म्स ऑफ़ यूज़

हिंदी

English (UK)

English (India)

English (Canada)

English (Australia)

English (South Africa)

English (Philippines)

Deutsch

Español (España)

Español (México)

Français

Italiano

Nederlands

Português (Portugal)

Polski

Português (Brasil)

Русский

Türkçe

Ελληνικά

Svenska

Suomi

日本語

한국어

简体中文

繁體中文

Bahasa Indonesia

Bahasa Melayu

ไทย

Tiếng Việt