VAIAFVAIAFOTC

Revenue (LTM)

$597M

+5.7% YoY

Net Income (LTM)

$60M

-6.1% YoY

Free Cash Flow

$69M

Revenue CAGR (5Y)

+9.5%

—Marginsstable

FCFTurned positive

Profitable

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Revenue	438	514↑17.4%	540↑5.1%	565↑4.5%	597↑5.7%
Gross Profit	242	282↑16.6%	302↑7.0%	318↑5.5%	330↑3.6%
Operating Income	50	63↑24.8%	67↑6.6%	83↑24.5%	85↑2.7%
Net Income	39	45↑15.4%	49↑8.7%	64↑30.3%	60↓6.1%
EBITDA	71	94↑32.2%	99↑5.6%	108↑8.6%	126↑16.7%
EPS Diluted	1.07	1.24↑15.9%	1.34↑8.1%	1.75↑30.6%	1.65↓5.7%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Cash & Equivalents	78	56↓28.8%	90↑62.7%	89↓1.7%	93↑4.5%
Total Current Assets	235	248↑5.7%	262↑5.5%	295↑12.7%	301↑2.2%
Total Assets	408	439↑7.6%	443↑0.8%	589↑33.1%	589↓0.1%
Total Current Liabilities	119	171↑43.5%	106↓38.0%	140↑32.0%	152↑8.5%
Total Liabilities	178	189↑6.1%	175↓7.2%	281↑60.5%	263↓6.3%
Total Equity	230	251↑9.2%	268↑6.9%	309↑15.2%	326↑5.6%
Total Debt	50	64↑26.5%	62↓2.2%	130↑108.5%	107↓17.4%
Net Debt	-28	8↑128.9%	-28↓452.5%	41↑244.3%	14↓65.1%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Operating Cash Flow	80	30↓62.7%	84↑181.2%	79↓5.8%	90↑14.6%
Capital Expenditure	-19	-14↑28.6%	-14↓1.5%	-85↓510.1%	-21↑74.8%
Free Cash Flow	61	16↓73.5%	70↑334.2%	-6↓108.4%	69↑1269.5%
Stock-Based Comp	5	5↑0.8%	0↓92.1%	1↑75.0%	0
Net Change in Cash	33	-22↓168.9%	35↑255.4%	-2↓104.3%	4↑366.7%

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