BDCIW Financials: %{var1} AI Analysis

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	446	438	380	316	248	185
Revenue Growth (YoY)	8%	15%	20%	27%	34%	24%
Cost of Revenue	122	121	121	117	100	83
Gross Profit	323	317	259	198	148	102
Selling, General & Admin	202	180	177	167	159	104
Research & Development	102	101	97	83	65	44
Operating Expenses	340	318	311	284	255	176
Other Non Operating Income (Expenses)	--	--	--	--	--	--
Pretax Income	-6	9	-46	-101	-204	-101
Income Tax Expense	1	0	1	0	-4	0
Net Income	-8	8	-47	-101	-224	-166
Net Income Growth	-38%	-117%	-53%	-55%	35%	55%
Shares Outstanding (Diluted)	206.93	209.15	201.88	198	85.1	195.8
Shares Change (YoY)	-2%	4%	2%	133%	-56.99%	0%
EPS (Diluted)	-0.03	0.03	-0.23	-0.51	-2.64	-0.85
EPS Growth	-39%	-117%	-54%	-81%	211%	55%
Free Cash Flow	62	52	-9	-57	-101	-56
Free Cash Flow Per Share	--	--	--	--	--	--
Gross Margin	72.42%	72.37%	68.15%	62.65%	59.67%	55.13%
Operating Margin	-3.58%	-0.22%	-13.42%	-26.89%	-43.14%	-40%
Profit Margin	-1.79%	1.82%	-12.36%	-31.96%	-90.32%	-89.72%
Free Cash Flow Margin	13.9%	11.87%	-2.36%	-18.03%	-40.72%	-30.27%
EBITDA	18	35	-16	-53	-77	-47
EBITDA Margin	4.03%	7.99%	-4.21%	-16.77%	-31.04%	-25.4%
D&A For EBITDA	34	36	35	32	30	27
EBIT	-16	-1	-51	-85	-107	-74
EBIT Margin	-3.58%	-0.22%	-13.42%	-26.89%	-43.14%	-40%
Effective Tax Rate	-16.66%	0%	-2.17%	0%	1.96%	0%

undefined (BDCIW) Financial