VESUVIUS.NSVESUVIUS.NSNSE

Revenue (LTM)

$21.0B

+12.8% YoY

Net Income (LTM)

$2.6B

-0.2% YoY

Free Cash Flow

$993M

Revenue CAGR (5Y)

+21.7%

—Marginsstable

FCF$1.0B

Profitable

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Revenue	10,472	13,352↑27.5%	16,031↑20.1%	18,650↑16.3%	21,043↑12.8%
Gross Profit	3,994	5,020↑25.7%	6,838↑36.2%	7,844↑14.7%	7,247↓7.6%
Operating Income	737	1,389↑88.5%	2,536↑82.6%	3,090↑21.8%	2,987↓3.3%
Net Income	681	1,168↑71.6%	2,129↑82.3%	2,645↑24.2%	2,641↓0.2%
EBITDA	1,189	1,876↑57.8%	3,236↑72.5%	3,985↑23.2%	3,603↓9.6%
EPS Diluted	3.35	5.75↑71.6%	10.49↑82.4%	13.03↑24.2%	13.01↓0.2%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Cash & Equivalents	261	1,319↑405.8%	1,598↑21.1%	1,583↓0.9%	2,880↑81.9%
Total Current Assets	9,785	10,275↑5.0%	11,077↑7.8%	11,728↑5.9%	14,218↑21.2%
Total Assets	11,883	13,308↑12.0%	15,887↑19.4%	18,469↑16.2%	21,496↑16.4%
Total Current Liabilities	2,681	3,078↑14.8%	3,578↑16.2%	3,757↑5.0%	4,436↑18.1%
Total Liabilities	2,920	3,331↑14.1%	3,952↑18.6%	4,159↑5.2%	4,858↑16.8%
Total Equity	8,963	9,978↑11.3%	11,935↑19.6%	14,310↑19.9%	16,639↑16.3%
Total Debt	0	0	130	134↑2.8%	137↑2.6%
Net Debt	-261	-1,319↓405.8%	-1,467↓11.2%	-1,449↑1.2%	-2,743↓89.3%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Operating Cash Flow	267	1,285↑381.6%	824↓35.9%	2,581↑213.3%	2,047↓20.7%
Capital Expenditure	-320	-1,129↓253.4%	-1,998↓77.0%	-2,422↓21.2%	-1,053↑56.5%
Free Cash Flow	-53	156↑395.6%	-1,174↓853.7%	159↑113.6%	993↑523.6%
Stock-Based Comp	6	14↑160.0%	20↑38.5%	0	0
Net Change in Cash	-264	1,058↑501.3%	279↓73.7%	-14↓105.2%	4,230↑29477.1%

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