LN Financials: LN AI Analysis

Breakdown	TTM	12/31/2025	12/31/2024	12/31/2023	12/31/2022	12/31/2021
Revenue	13,017	13,017	11,298	10,372	4,110	4,234
Revenue Growth (YoY)	15%	15%	9%	152%	-3%	44%
Cost of Revenue	6,814	6,536	5,777	5,205	2,460	2,626
Gross Profit	6,203	6,481	5,521	5,167	1,650	1,608
Selling, General & Admin	1,329	1,607	1,473	1,356	1,199	1,064
Research & Development	269	269	228	205	143	109
Operating Expenses	3,138	3,416	3,069	2,827	2,433	2,270
Other Non Operating Income (Expenses)	-15	-15	10	-8	-9	-31
Pretax Income	2,213	2,213	1,960	1,775	-1,387	-1,474
Income Tax Expense	347	347	208	344	154	-5
Net Income	1,627	1,627	1,446	1,221	1,832	-961
Net Income Growth	13%	13%	18%	-33%	-291%	-43%
Shares Outstanding (Diluted)	678	693	737	765	764	764
Shares Change (YoY)	-6%	-6%	-4%	0%	0%	0%
EPS (Diluted)	2.39	2.34	1.96	1.6	2.39	-1.25
EPS Growth	20%	20%	23%	-33%	-291%	-43%
Free Cash Flow	1,780	1,780	1,624	1,970	-1,575	-824
Free Cash Flow Per Share	--	--	--	--	--	--
Gross Margin	47.65%	49.78%	48.86%	49.81%	40.14%	37.97%
Operating Margin	23.54%	23.54%	21.7%	22.56%	-19.05%	-15.63%
Profit Margin	12.49%	12.49%	12.79%	11.77%	44.57%	-22.69%
Free Cash Flow Margin	13.67%	13.67%	14.37%	18.99%	-38.32%	-19.46%
EBITDA	4,605	4,605	3,820	3,606	308	435
EBITDA Margin	35.37%	35.37%	33.81%	34.76%	7.49%	10.27%
D&A For EBITDA	1,540	1,540	1,368	1,266	1,091	1,097
EBIT	3,065	3,065	2,452	2,340	-783	-662
EBIT Margin	23.54%	23.54%	21.7%	22.56%	-19.05%	-15.63%
Effective Tax Rate	15.68%	15.68%	10.61%	19.38%	-11.1%	0.33%

undefined (LN) Financial