| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 7.61B | 7.47B | 6.76B | 6.24B | 6.37B | 5.85B |
| Gross Profit | 2.11B | 2.07B | 1.90B | 1.70B | 1.77B | 1.58B |
| EBITDA | 828.00M | 836.00M | 446.00M | 476.00M | 566.00M | 488.00M |
| Net Income | -495.00M | -527.00M | 116.00M | 210.00M | 283.00M | 242.00M |
Balance Sheet | ||||||
| Total Assets | 8.21B | 8.43B | 8.20B | 6.64B | 6.39B | 5.85B |
| Cash, Cash Equivalents and Short-Term Investments | 438.00M | 661.00M | 692.00M | 636.00M | 326.00M | 775.00M |
| Total Debt | 3.52B | 3.17B | 2.03B | 1.45B | 1.45B | 1.26B |
| Total Liabilities | 5.29B | 5.52B | 4.89B | 3.90B | 3.86B | 3.60B |
| Stockholders Equity | 2.92B | 2.92B | 3.31B | 2.75B | 2.53B | 2.25B |
Cash Flow | ||||||
| Free Cash Flow | -1.34B | -1.25B | 364.00M | 335.00M | 67.00M | 252.00M |
| Operating Cash Flow | -1.22B | -1.14B | 444.00M | 440.00M | 152.00M | 315.00M |
| Investing Cash Flow | -44.00M | -39.00M | -1.41B | -44.00M | -764.00M | -65.00M |
| Financing Cash Flow | 1.11B | 1.13B | 1.03B | -64.00M | 170.00M | 20.00M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
76 Outperform | $3.55B | 17.00 | 16.46% | 1.23% | 11.11% | 8.52% | |
76 Outperform | $1.38B | 44.25 | 22.92% | ― | 10.85% | ― | |
74 Outperform | $6.14B | 21.25 | 22.02% | 1.30% | 5.56% | 2.16% | |
70 Outperform | $5.27B | 8.72 | 16.74% | 2.73% | 3.29% | 22.63% | |
68 Neutral | $1.25B | 33.87 | 20.86% | 1.29% | 8.83% | -16.34% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
48 Neutral | $4.55B | -9.17 | -17.64% | ― | 8.08% | -1039.66% |