CRAYN.OLCRAYN.OLOSL

Revenue (LTM)

$7.0B

+9.6% YoY

Net Income (LTM)

$258M

+324.3% YoY

Free Cash Flow

$1.1B

Revenue CAGR (5Y)

-12.4%

Marginsimproving

FCF$1.1B

Now profitable

Metric	Dec 20	Dec 21	Dec 22	Dec 23	Dec 24
Revenue	19,599	26,438↑34.9%	5,200↓80.3%	6,397↑23.0%	7,012↑9.6%
Gross Profit	906	1,280↑41.3%	1,818↑42.0%	5,662↑211.4%	6,283↑11.0%
Operating Income	241	416↑72.7%	332↓20.4%	442↑33.3%	753↑70.4%
Net Income	120	218↑81.0%	25↓88.5%	-115↓560.0%	258↑324.3%
EBITDA	345	525↑51.9%	549↑4.7%	460↓16.3%	1,012↑120.0%
EPS Diluted	1.48	2.54↑71.6%	0.28↓89.0%	-1.29↓560.7%	2.84↑320.2%

Metric	Dec 20	Dec 21	Dec 22	Dec 23	Dec 24
Cash & Equivalents	1,394	1,144↓17.9%	1,477↑29.1%	1,467↓0.7%	1,654↑12.7%
Total Current Assets	5,060	7,134↑41.0%	10,187↑42.8%	11,656↑14.4%	14,627↑25.5%
Total Assets	6,315	11,292↑78.8%	14,833↑31.4%	16,544↑11.5%	19,550↑18.2%
Total Current Liabilities	4,752	7,082↑49.0%	8,972↑26.7%	11,636↑29.7%	14,788↑27.1%
Total Liabilities	5,211	9,134↑75.3%	12,293↑34.6%	14,064↑14.4%	16,595↑18.0%
Total Equity	1,100	2,122↑92.9%	2,511↑18.3%	2,497↓0.5%	2,961↑18.6%
Total Debt	500	2,311↑362.2%	3,282↑42.1%	2,606↓20.6%	1,962↓24.7%
Net Debt	-894	1,166↑230.4%	1,805↑54.8%	1,139↓36.9%	308↓73.0%

Metric	Dec 20	Dec 21	Dec 22	Dec 23	Dec 24
Operating Cash Flow	942	26↓97.3%	102↑297.6%	1,413↑1279.6%	1,299↓8.1%
Capital Expenditure	-81	-83↓1.8%	-142↓71.9%	-153↓7.5%	-150↑2.0%
Free Cash Flow	860	-57↓106.6%	-40↑30.1%	1,260↑3257.5%	1,149↓8.8%
Stock-Based Comp	49	55↑13.0%	13↓76.4%	42↑223.1%	0
Net Change in Cash	1,155	-178↓115.4%	313↑276.3%	-63↓120.1%	187↑396.8%

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