| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 10.00T> | 10.00T> | 10.00T> | 10.00T> | 10.00T> | 10.00T> |
| Gross Profit | 10.00T> | 10.00T> | 10.00T> | 78.55T | 10.00T> | 10.00T> |
| EBITDA | 10.00T> | 97.01T | 81.06T | 50.60T | 86.31T | 88.03T |
| Net Income | 84.83T | 44.26T | 33.62T | 14.47T | 54.73T | 39.24T |
Balance Sheet | ||||||
| Total Assets | 10.00T> | 10.00T> | 10.00T> | 10.00T> | 10.00T> | 10.00T> |
| Cash, Cash Equivalents and Short-Term Investments | 10.00T> | 10.00T> | 10.00T> | 92.41T | 10.00T> | 10.00T> |
| Total Debt | 27.70T | 25.24T | 19.33T | 12.69T | 10.33T | 18.39T |
| Total Liabilities | 10.00T> | 10.00T> | 10.00T> | 92.23T | 93.67T | 10.00T> |
| Stockholders Equity | 10.00T> | 10.00T> | 10.00T> | 10.00T> | 10.00T> | 10.00T> |
Cash Flow | ||||||
| Free Cash Flow | 53.78T | 33.16T | 19.24T | -16.40T | 9.05T | 15.28T |
| Operating Cash Flow | 10.00T> | 85.32T | 72.98T | 44.14T | 62.18T | 65.11T |
| Investing Cash Flow | -84.15T | -68.51T | -85.38T | -16.92T | -31.60T | -33.05T |
| Financing Cash Flow | -7.76T | -13.48T | -7.80T | -8.59T | -19.39T | -23.99T |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
81 Outperform | $1.45T | 29.33 | 19.77% | 2.39% | 22.79% | 133.74% | |
67 Neutral | £256.19M | 65.50 | 3.10% | 2.19% | 12.73% | -26.74% | |
67 Neutral | £1.72B | 143.65 | 10.81% | ― | 20.33% | 77.68% | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
59 Neutral | £43.60M | 37.43 | 2.29% | 3.67% | -10.70% | ― | |
54 Neutral | £206.22M | -4.07 | -31.21% | ― | -7.62% | 5.48% | |
50 Neutral | £670.89M | -13.59 | -37.49% | ― | -17.57% | 4.55% |