BWE.OLBWE.OLOSL

Revenue (LTM)

$816M

+2.6% YoY

Net Income (LTM)

$137M

-17.4% YoY

Free Cash Flow

$-73M

Revenue CAGR (5Y)

+38.5%

Marginsdeclining

FCFTurned negative

Profitable

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Revenue	272	278↑2.2%	507↑82.7%	795↑56.8%	816↑2.6%
Gross Profit	209	218↑3.9%	408↑87.5%	614↑50.6%	231↓62.5%
Operating Income	98	94↓4.4%	141↑49.9%	277↑96.0%	207↓25.2%
Net Income	52	45↓13.5%	81↑80.0%	166↑104.8%	137↓17.4%
EBITDA	118	161↑36.2%	221↑37.0%	447↑102.6%	421↓5.8%
EPS Diluted	0.20	0.17↓15.0%	0.31↑82.4%	0.64↑106.5%	0.53↓17.2%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Cash & Equivalents	151	211↑39.7%	194↓7.9%	222↑14.2%	150↓32.2%
Total Current Assets	230	240↑4.5%	280↑16.5%	350↑25.0%	329↓6.1%
Total Assets	958	1,205↑25.9%	1,740↑44.4%	1,970↑13.2%	2,484↑26.1%
Total Current Liabilities	103	180↑74.4%	338↑87.6%	336↓0.7%	277↓17.4%
Total Liabilities	388	590↑51.9%	1,043↑76.7%	1,109↑6.3%	1,483↑33.8%
Total Equity	569	615↑8.1%	698↑13.4%	862↑23.5%	1,001↑16.2%
Total Debt	233	421↑80.5%	519↑23.3%	693↑33.5%	986↑42.3%
Net Debt	82	210↑155.3%	325↑54.6%	471↑45.0%	835↑77.3%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Operating Cash Flow	109	169↑54.7%	181↑7.4%	348↑92.1%	272↓21.9%
Capital Expenditure	-121	-240↓97.9%	-335↓39.6%	-341↓1.9%	-345↓1.0%
Free Cash Flow	-12	-71↓480.5%	-154↓115.7%	6↑104.2%	-73↓1240.4%
Stock-Based Comp	0	1↑175.0%	1↑18.2%	2↑15.4%	0
Net Change in Cash	30	60↑97.7%	-17↓127.7%	28↑266.3%	-99↓459.5%

Values in millions except EPS · Ratios shown as percentages · Click any metric to drill down

Explore More

Filter and sort all 500 stocks

Today's biggest gainers and losers

Visual sector performance