2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|
Market Cap | $8,516 | $6,255 | $5,022 | $10,842 |
- Cash | 113 | 158 | 97 | 210 |
+ Debt | 1 | 16 | 15 | 12 |
Enterprise Value | 8,404 | 6,113 | 4,940 | 10,645 |
Revenue | 344 | 419 | 475 | 570 |
% Growth | - | 22.0% | 13.5% | 20.0% |
Gross Profit | 304 | 366 | 425 | 515 |
% Margin | 88.4% | 87.2% | 89.3% | 90.2% |
EBITDA | 119 | 135 | 182 | 241 |
% Margin | 34.5% | 32.3% | 38.3% | 42.2% |
Net Income | 155 | 113 | 148 | 223 |
% Margin | 45.1% | 26.9% | 31.0% | 39.1% |
EPS Diluted | 0.70 | 0.53 | 0.72 | 1.11 |
% Growth | - | -24.3% | 35.8% | 54.2% |
Operating Cash Flow | 127 | 180 | 184 | 273 |
Capital Expenditures | -6 | -6 | -6 | 0 |
Free Cash Flow | 121 | 173 | 178 | 273 |