2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|
Market Cap | $43,521 | $34,749 | $47,708 | $61,296 |
- Cash | 1,427 | 1,209 | 800 | 1,301 |
+ Debt | 9,776 | 9,691 | 10,120 | 12,003 |
Enterprise Value | 51,870 | 43,231 | 57,028 | 71,998 |
Revenue | 5,788 | 8,773 | 10,235 | 11,174 |
% Growth | - | 51.6% | 16.7% | 9.2% |
Gross Profit | 1,655 | 2,698 | 2,930 | 3,063 |
% Margin | 28.6% | 30.8% | 28.6% | 27.4% |
EBITDA | 1,220 | 2,273 | 2,410 | 2,498 |
% Margin | 21.1% | 25.9% | 23.5% | 22.4% |
Net Income | 410 | 1,255 | 1,141 | 1,535 |
% Margin | 7.1% | 14.3% | 11.1% | 13.7% |
EPS Diluted | 1.46 | 4.53 | 4.32 | 6.20 |
% Growth | - | 210.3% | -4.6% | 43.5% |
Operating Cash Flow | 109 | 1,681 | 1,946 | 2,013 |
Capital Expenditures | -79 | -102 | -247 | -198 |
Free Cash Flow | 30 | 1,579 | 1,699 | 1,815 |