2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|
Market Cap | $461 | $475 | $608 | $712 |
- Cash | 16 | 6 | 5 | 5 |
+ Debt | 643 | 626 | 641 | 632 |
Enterprise Value | 1,088 | 1,095 | 1,245 | 1,339 |
Revenue | 125 | 141 | 148 | 154 |
% Growth | - | 12.1% | 5.2% | 4.3% |
Gross Profit | 86 | 97 | 102 | 73 |
% Margin | 68.6% | 69.2% | 68.9% | 47.6% |
EBITDA | 64 | 78 | 87 | 91 |
% Margin | 51.2% | 55.7% | 58.9% | 59.0% |
Net Income | 12 | 35 | 19 | 37 |
% Margin | 9.6% | 25.1% | 13.0% | 23.9% |
EPS Diluted | 0.22 | 0.71 | 0.38 | 0.72 |
% Growth | - | 222.7% | -46.5% | 89.5% |
Operating Cash Flow | 49 | 44 | 48 | 58 |
Capital Expenditures | 0 | 0 | 0 | 0 |
Free Cash Flow | 49 | 44 | 48 | 58 |