EMG.LEMG.LLSE

Revenue (LTM)

$1.5B

+4.0% YoY

Net Income (LTM)

$179M

-40.0% YoY

Free Cash Flow

$261M

Revenue CAGR (5Y)

+9.7%

Marginsimproving

FCF$0.3B

Profitable

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Revenue	1,481	1,732↑16.9%	1,168↓32.6%	1,434↑22.8%	1,492↑4.0%
Gross Profit	787	1,237↑57.2%	762↓38.4%	921↑20.9%	1,204↑30.7%
Operating Income	561	735↑31.0%	243↓66.9%	350↑44.0%	369↑5.3%
Net Income	487	608↑24.8%	234↓61.5%	298↑27.4%	179↓40.0%
EBITDA	709	856↑20.7%	377↓56.0%	499↑32.4%	362↓27.4%
EPS Diluted	0.34	0.46↑35.3%	0.19↓58.7%	0.25↑31.6%	0.16↓36.0%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Cash & Equivalents	323	457↑41.5%	180↓60.6%	225↑25.0%	291↑29.4%
Total Current Assets	872	1,027↑17.8%	827↓19.5%	946↑14.4%	908↓4.0%
Total Assets	2,923	3,304↑13.0%	4,381↑32.6%	4,574↑4.4%	4,762↑4.1%
Total Current Liabilities	756	1,004↑32.8%	771↓23.2%	733↓4.9%	27↓96.3%
Total Liabilities	1,272	1,605↑26.2%	2,769↑72.5%	2,898↑4.7%	3,204↑10.6%
Total Equity	1,651	1,699↑2.9%	1,612↓5.1%	1,676↑4.0%	1,575↓6.1%
Total Debt	250	253↑1.2%	423↑67.2%	248↓41.4%	528↑113.0%
Net Debt	-73	-204↓179.5%	243↑219.1%	23↓90.5%	237↑930.8%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Operating Cash Flow	484	737↑52.3%	337↓54.3%	648↑92.3%	280↓56.8%
Capital Expenditure	-49	-45↑8.2%	-33↑26.7%	-41↓24.2%	-18↑55.2%
Free Cash Flow	435	692↑59.1%	304↓56.1%	607↑99.7%	261↓56.9%
Stock-Based Comp	93	117↑25.8%	40↓65.8%	120↑200.0%	0
Net Change in Cash	36	70↑94.4%	-181↓358.6%	178↑198.3%	-197↓210.5%

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