2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|
Market Cap | €9,240 | €8,621 | €20,734 | €18,830 |
- Cash | 171 | 246 | 131 | 77 |
+ Debt | 373 | 536 | 525 | 816 |
Enterprise Value | 9,442 | 8,911 | 21,128 | 19,569 |
Revenue | 1,525 | 1,756 | 2,123 | 2,195 |
% Growth | - | 15.1% | 20.9% | 3.4% |
Gross Profit | 253 | 319 | 392 | 469 |
% Margin | 16.6% | 18.1% | 18.5% | 21.4% |
EBITDA | 183 | 170 | 280 | 341 |
% Margin | 12.0% | 9.7% | 13.2% | 15.5% |
Net Income | -236 | 0.9 | 112 | 130 |
% Margin | -15.5% | 0.1% | 5.3% | 5.9% |
EPS Diluted | -0.14 | -0.02 | 0.03 | 0.05 |
% Growth | - | -83.9% | -251.6% | 46.6% |
Operating Cash Flow | 84 | 200 | 251 | 299 |
Capital Expenditures | -84 | -83 | -54 | -94 |
Free Cash Flow | 0.3 | 117 | 197 | 205 |