INDV.LINDV.LLSE

Revenue (LTM)

$1.2B

+8.7% YoY

Net Income (LTM)

$2M

+0.0% YoY

Free Cash Flow

$5M

Revenue CAGR (5Y)

+8.6%

Marginsdeclining

FCFTurned positive

Profitable

Metric	Dec 20	Dec 21	Dec 22	Dec 23	Dec 24
Revenue	647	791↑22.3%	901↑13.9%	1,093↑21.3%	1,188↑8.7%
Gross Profit	550	664↑20.7%	742↑11.7%	907↑22.2%	957↑5.5%
Operating Income	-156	213↑236.5%	-91↓142.7%	-4↑95.6%	32↑900.0%
Net Income	-148	205↑238.5%	-53↓125.9%	2↑103.8%	2↓0.0%
EBITDA	-123	238↑293.5%	-45↓118.9%	66↑246.7%	84↑27.3%
EPS Diluted	-0.96	1.35↑240.6%	-0.36↓126.7%	0.01↑103.9%	0.01↑6.4%

Metric	Dec 20	Dec 21	Dec 22	Dec 23	Dec 24
Cash & Equivalents	858	1,102↑28.4%	774↓29.8%	316↓59.2%	319↑0.9%
Total Current Assets	1,187	1,444↑21.7%	1,259↓12.8%	1,263↑0.3%	839↓33.6%
Total Assets	1,531	1,832↑19.7%	1,769↓3.4%	1,954↑10.5%	1,319↓32.5%
Total Current Liabilities	599	804↑34.2%	1,019↑26.7%	1,305↑28.1%	939↓28.0%
Total Liabilities	1,449	1,629↑12.4%	1,718↑5.5%	1,965↑14.4%	1,667↓15.2%
Total Equity	82	203↑147.6%	51↓74.9%	-11↓121.6%	-348↓3063.6%
Total Debt	285	286↑0.4%	277↓3.1%	282↑1.8%	375↑33.0%
Net Debt	-573	-816↓42.4%	-497↑39.1%	-34↑93.2%	56↑264.7%

Metric	Dec 20	Dec 21	Dec 22	Dec 23	Dec 24
Operating Cash Flow	-193	353↑282.9%	-4↓101.1%	-315↓7775.0%	36↑111.4%
Capital Expenditure	-4	-34↓750.0%	-6↑82.4%	-53↓783.3%	-31↑41.5%
Free Cash Flow	-197	319↑261.9%	-10↓103.1%	-368↓3580.0%	5↑101.4%
Stock-Based Comp	8	11↑37.5%	16↑45.5%	22↑37.5%	24↑9.1%
Net Change in Cash	-202	244↑220.8%	-328↓234.4%	-458↓39.6%	3↑100.7%

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