2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|
Market Cap | $19,568 | $16,820 | $20,026 | $24,249 |
- Cash | 150 | 123 | 509 | 898 |
+ Debt | 12,225 | 12,915 | 13,686 | 13,741 |
Enterprise Value | 31,643 | 29,613 | 33,203 | 37,092 |
Revenue | 3,828 | 4,129 | 4,498 | 4,924 |
% Growth | - | 7.9% | 8.9% | 9.5% |
Gross Profit | 1,740 | 1,846 | 771 | 2,097 |
% Margin | 45.4% | 44.7% | 17.1% | 42.6% |
EBITDA | 1,604 | 1,652 | 1,831 | 1,873 |
% Margin | 41.9% | 40.0% | 40.7% | 38.0% |
Net Income | 49 | -41 | -41 | 81 |
% Margin | 1.3% | -1.0% | -0.9% | 1.6% |
EPS Diluted | 0.13 | -0.11 | -0.10 | 0.19 |
% Growth | - | -184.6% | -9.1% | -290.0% |
Operating Cash Flow | 1,026 | 1,120 | 1,120 | 1,330 |
Capital Expenditures | -433 | -454 | -259 | -604 |
Free Cash Flow | 593 | 666 | 935 | 726 |