X Development, also known as The Moonshot Factory, is a subsidiary of Alphabet Inc. It is a research and development division that focuses on tackling some of the world's hardest problems by looking 5-10 years into the future. The company is known for its ambitious projects, such as self-driving cars, delivering internet from giant balloons, and breakthroughs in artificial intelligence.

X Development

Corona Energy is a business energy supplier in the UK, providing gas and electricity services to businesses.

Corona Energy

Origis Energy is a leading renewable energy and decarbonization solution platform in the U.S., specializing in sustainable solutions for grid and distributed power generation, clean hydrogen, solar, and energy storage.

Guy Vanderhaegen

Origis Energy

Upwork Inc., together with its subsidiaries, operates a work marketplace that connects businesses with various independent professionals and agencies in the United States, India, the Philippines, and internationally. The company's work marketplace provides access to talent with various skills across a range of categories, including sales and marketing, customer service, data science and analytics, design and creative, web, mobile, and software development. Its work marketplace also enables clients to streamline workflows, such as talent sourcing, outreach, and contracting. The company's work marketplace offers access to various functionalities for remote engagements with talent, including communication and collaboration, ability to receive talent invoices through their work marketplace, and payment protection. Its marketplace offerings include Upwork Basic, Upwork Plus, Upwork Enterprise, and Upwork Payroll, as well as managed and internet escrow agency services. The company was formerly known as Elance-oDesk, Inc. and changed its name to Upwork Inc. in May 2015. Upwork Inc. was incorporated in 2013 and is headquartered in San Francisco, California.

Habeeb Neo

Odysseas Tsatalos

Muhammad Saad Ullah

Upwork Inc.

We create c̶o̶m̶p̶a̶n̶i̶e̶s̶.

We're in the business of creating better businesses.

We build and invest in tech companies, inspired by the social and spiritual sectors.

We believe that companies of value share common principles that guide their behaviour. We’re on a mission to pinpoint those principles, so that we can live by them. Here’s what we’ve discovered so far:

#SpreadGlobalEquality
X-Companies will use their power as takers and givers of wealth to positively impact global equality, both economically and individually.

#MeasureHighFives
X-Companies measure success by measuring the satisfaction of their customers, the achievements of their employees, and the happiness of their communities. By counting how many high fives (both real and metaphorical!) you give and receive each day, you can create a quick index of the quality of your interactions.

#EveryoneAsAHero
X-Companies know that everyone deserves to be celebrated and encouraged on their journey. We can foster the good in each other by expressing our gratitude, and by letting others know you believe in what they can do. In doing this, we all see that everyone can help make the world a better place.

#EmbraceYourHedgehog
X-Companies know their "hedgehog" gives them the focus they need to stay agile without chasing after distractions. What ignites our passions? What can we do better than anyone else? What are others most willing to pay us for? Keep your focus to keep your passions alive and moving forward.

Metric
Company Name	X Development	Corona Energy	Origis Energy	Upwork Inc.
Symbol				UPWK
MSH ID	COMPANY:X	COM:CORONALENERGY	COM:ORIGISENERGY	COM:UPWORK
Market	PRIVATE	PRIVATE	PRIVATE	STOCKS
Sector	Technology	Utilities	Energy	Industrials
Industry	Technology	Energy	Renewable Energy	Staffing & Employment Services
Country	AU	GB		US
Stage				Venture Round
Employee Count	75		251	800
Website	x.company	coronalenergy.com	origisenergy.com	upwork.com
LinkedIn	x-company
Founders

Metric
Market Cap		1.43B
Enterprise Value
Monthly Web Traffic	49.07K	80.15M
Web Traffic Growth	-0.29	0.07
Valuation
Raised Capital

Metric
Revenue				689.14M
Revenue (LTM)
Revenue (NTM)
Gross Profit				518.69M
EBITDA				2.26M
Operating Income				-10.46M
Net Income				46.89M
EPS				0.35
Diluted EPS				0.06
Revenue 2022
Revenue 2023
Revenue 2024
Revenue 2025
Revenue 2026

Metric
Revenue Growth (LTM)
Revenue Growth (NTM)
Gross Profit Growth (LTM)
EBITDA Growth (LTM)
Net Income Growth (LTM)
14-Day Growth Score
28-Day Growth Score
90-Day Growth Score
365-Day Growth Score

Metric
Gross Profit Margin				0.76
Operating Profit Margin				0.07
EBITDA Margin				0.00
Net Profit Margin				0.10
Return on Equity				0.21
Return on Assets				0.07
Return on Capital Employed				0.07

COMPANY:X

X Development

Company Overview

Market Metrics

Financial Performance

Growth Metrics

Profitability Ratios

Valuation Multiples

Operational Metrics

Cash Flow Metrics

Balance Sheet Metrics

Efficiency Metrics

Metric
P/E Ratio				140.15
P/B Ratio				5.32
Revenue Multiple (LTM)
Revenue Multiple (NTM)
EBITDA Multiple (LTM)
EBITDA Multiple (NTM)
Price to Sales Ratio				2.47
EV Multiple				29.11

Metric
Days Sales Outstanding				32.99
Days Payables Outstanding				3.85
Days Inventory Outstanding				0.00
Operating Cycle				58.06
Cash Conversion Cycle				45.66
Asset Turnover				0.74

Metric
Operating Cash Flow				27.22M
Free Cash Flow				10.87M
Cash Flow to Debt				0.19
Operating Cash Flow/Sales				0.09
Free Cash Flow Yield				0.02

Metric
Cash & Equivalents				83.24M
Accounts Receivable				-47.66M
Inventory
Goodwill				118.22M
Debt to Capitalization				0.51
Debt to Assets				0.38
Current Ratio				3.20
Quick Ratio				3.00

Metric
Rule of 40 (LTM)
Rule of 40 (NTM)
Stock Comp to Revenue				0.11
R&D to Revenue				0.26
SG&A to Revenue				0.18