USD	2020	2021	2022	2023	2024	2025	2026
Revenues	2.8b	3.4b	3.9b	4.1b	4.6b	5.0b	5.4b
% growth	(13 %)	23 %	13 %	6 %	12 %	9 %	8 %
EBITDA	909m	1.1b	1.3b	1.3b	1.5b	1.6b	1.8b
% EBITDA margin	33 %	34 %	33 %	32 %	33 %	32 %	33 %
Profit	284m	610m	738m	719m	777m	869m	994m
% profit margin	10 %	18 %	19 %	17 %	17 %	17 %	18 %
EV / revenue	3.7x	3.5x	1.9x	3.1x	3.4x	3.1x	2.9x
EV / EBITDA	11.5x	10.3x	5.8x	9.5x	10.3x	9.5x	8.6x

Date	Investors	Amount	Round
-	Crosslink Capital Walden Venture Capital Selby Venture Capital Labrador Ventures MediaWin & Partners Peter Gotcher Robert Kavner DBL Partners Moonshots Capital	N/A	-
Jul 2006	Hearst Ventures Piper Jaffray Private Capital Group King Street Partners Bay Area Equity Fund	N/A	Series D
Jul 2009	Greylock Partners Notable Capital	$35.0m	Series D
Jun 2010	Allen & Company Notable Capital	N/A	Series E
Jun 2011	Notable Capital	N/A	Late VC
Jun 2011	N/A	$235m Valuation: $2.6b	IPO
Sep 2012	Kensington Capital Partners	N/A	Post IPO Equity
Oct 2015	Slow Ventures	N/A	Post IPO Equity
May 2017*	KKR	€137m	Post IPO Equity
Jun 2017*	Sirius XM Radio	€437m	Post IPO Equity
Sep 2018*	Sirius XM Radio	$3.5b Valuation: $3.5b 1.0x EV/LTM Revenues 2.8x EV/LTM EBITDA	Acquisition
Total Funding		AUD87.0m