VZN.SWVZN.SWSIX

Revenue (LTM)

$628M

+10.6% YoY

Net Income (LTM)

$236M

+8.3% YoY

Free Cash Flow

$254M

Revenue CAGR (5Y)

+13.6%

Marginsdeclining

FCF$0.3B

Profitable

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Revenue	392	421↑7.3%	517↑23.0%	568↑9.7%	628↑10.6%
Gross Profit	368	393↑6.8%	343↓12.9%	382↑11.5%	558↑46.0%
Operating Income	230	243↑5.8%	326↑34.0%	264↓19.1%	274↑4.0%
Net Income	143	151↑6.0%	187↑23.7%	218↑16.7%	236↑8.3%
EBITDA	188	198↑5.4%	269↑36.1%	313↑16.2%	301↓3.7%
EPS Diluted	3.62	3.85↑6.4%	4.74↑23.1%	5.52↑16.5%	5.95↑7.8%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Cash & Equivalents	1,799	1,290↓28.3%	1,420↑10.0%	1,693↑19.3%	1,663↓1.8%
Total Current Assets	1,986	1,564↓21.2%	1,802↑15.2%	2,196↑21.9%	2,288↑4.2%
Total Assets	5,771	5,946↑3.0%	6,536↑9.9%	7,488↑14.6%	8,270↑10.4%
Total Current Liabilities	4,590	4,732↑3.1%	5,035↑6.4%	5,669↑12.6%	59↓99.0%
Total Liabilities	5,071	5,175↑2.0%	5,610↑8.4%	6,427↑14.6%	7,087↑10.3%
Total Equity	696	763↑9.7%	919↑20.4%	1,054↑14.7%	1,176↑11.5%
Total Debt	1,042	538↓48.3%	553↑2.8%	755↑36.4%	720↓4.6%
Net Debt	-758	-752↑0.8%	-866↓15.2%	-938↓8.3%	-943↓0.5%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Operating Cash Flow	346	-315↓191.1%	166↑152.6%	254↑53.3%	269↑5.7%
Capital Expenditure	-21	-32↓56.6%	-4↑86.4%	-23↓411.3%	-14↑36.3%
Free Cash Flow	148	164↑10.9%	161↓1.5%	232↑43.5%	254↑9.8%
Stock-Based Comp	4	8↑74.0%	6↓25.5%	2↓73.1%	0
Net Change in Cash	169	-509↓401.3%	129↑125.4%	274↑111.3%	-30↓110.9%

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