2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|
Market Cap | $1,437 | $1,582 | $1,462 | $1,636 |
- Cash | 25 | 9 | 3 | 9 |
+ Debt | 609 | 715 | 773 | 919 |
Enterprise Value | 2,021 | 2,288 | 2,231 | 2,546 |
Revenue | 155 | 166 | 186 | 203 |
% Growth | - | 6.6% | 12.2% | 9.4% |
Gross Profit | 133 | 144 | 162 | 189 |
% Margin | 85.8% | 87.0% | 87.2% | 92.7% |
EBITDA | 128 | 163 | 143 | 171 |
% Margin | 82.3% | 98.4% | 77.0% | 84.0% |
Net Income | 2 | 90 | 60 | 71 |
% Margin | 1.0% | 54.4% | 32.4% | 34.9% |
EPS Diluted | 0.04 | 1.88 | 1.15 | 1.35 |
% Growth | - | 5,180.9% | -38.8% | 17.4% |
Operating Cash Flow | 87 | 93 | 105 | 131 |
Capital Expenditures | -0.3 | 0 | -0.3 | -0.9 |
Free Cash Flow | 87 | 93 | 105 | 130 |