Hollow marker is the consensus estimate; filled is the reported figure, colored by beat or miss.
Outlined bar is the consensus estimate; solid is reported.
Periods without a consensus estimate or a reported figure show a dash.
| Period | EPS estimate | EPS actual | EPS surprise % | Revenue estimate | Revenue actual | Revenue surprise % |
|---|---|---|---|---|---|---|
| Q2 26 | $0.43 | $0.46 | +7.0% | — | $1.8B | — |
| Q1 26 | $0.35 | $0.4 | +14.3% | — | $1.6B | — |
| Q4 25 | $0.47 | $0.55 | +17.0% | — | $1.8B | — |
| Q3 25 | $0.39 | $0.41 | +5.1% | — | $1.7B | — |
| Q2 25 | $0.36 | $0.42 | +16.7% | — | $1.7B | — |
| Q1 25 | $0.29 | $0.34 | +17.2% | — | $1.6B | — |
| Q4 24 | $0.45 | $0.46 | +2.2% | — | $1.8B | — |
| Q3 24 | $0.33 | $0.41 | +24.2% | — | $1.7B | — |
| Q2 24 | $0.29 | $0.38 | +31.0% | — | $1.6B | — |
| Q1 24 | $0.23 | $0.31 | +34.8% | — | $1.5B | — |
| Q4 23 | $0.59 | $0.64 | +8.5% | — | $1.9B | — |
| Q3 23 | $0.5 | $0.55 | +10.0% | — | $1.9B | — |
| Q2 23 | $0.5 | $0.53 | +6.0% | — | $1.8B | — |
| Q1 23 | $0.49 | $0.52 | +6.1% | — | $1.8B | — |
| Q4 22 | $1.32 | $1.44 | +9.1% | — | $2.1B | — |
| Q3 22 | $0.62 | $0.67 | +8.1% | — | $2.1B | — |
Reported per-share earnings by fiscal year; the line turns dotted where reported figures end and the analyst consensus begins, with the shaded band marking the low–high range.
Reported revenue by fiscal year; the line turns dotted where reported figures end and the analyst consensus begins, with the shaded band marking the low–high range.
Periods without a consensus estimate or a reported figure show a dash.
| Period | EPS estimate | EPS actual | EPS surprise % | Revenue estimate | Revenue actual | Revenue surprise % |
|---|---|---|---|---|---|---|
| FY25 | — | $1.59 | — | — | $6.8B | — |
| FY24 | — | -$0.48 | — | — | $6.8B | — |
| FY23 | — | $1.85 | — | — | $7.4B | — |
| FY22 | — | $2.69 | — | — | $8.1B | — |
| FY21 |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $6.2B | $5.8B | $4.9B | $6.6B | $8.1B | $7.4B | $6.8B | $6.8B |
| YoY change | — | -6.19% | -16.5% | +35.7% | +23.1% | -8.83% | -8.69% | +0.61% |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 6.2B | 5.8B | 4.9B | 6.6B | 8.1B | 7.4B | 6.8B | 6.8B |
| Cost of revenue | 6.6B | 6.3B | 5.6B | 5.6B | 5.9B | 5.3B | 5.1B | 5.1B |
| Gross profit | -450.1M | -532.2M | -712M | 1B | 2.2B | 2.1B | 1.7B | 1.7B |
| Gross margin | -7.26% | -9.16% | -14.7% | 15.4% | 27.6% | 28.4% | 24.5% | 24.9% |
| Research & development | 926.2M | 583M | 476M | 478M | 482M | 428M | 496M | 518M |
| Selling, general & administrative | 325.3M | 358.9M | 330M | 546M | 451M | 448M | 401M | 337M |
| Operating expenses | 1.3B | 992.8M | 848.1M | 1B | 933M | 876M | 897M | 855M |
| Operating income | -1.8B | -1.6B | -1.6B | -60M | 1.3B | 1.2B | 728M | 797M |
| Operating margin | -29.5% | -26.9% | -33.7% | -0.91% | 15.6% | 16.2% | 10.8% | 11.7% |
| Non-operating income, net | -626M | 632.5M | 419M | -8M | 331M | -128M | -954M | 48M |
| Pretax income | -2.6B | -1.1B | -1.4B | -176M | 1.5B | 1.1B | -170M | 911M |
| Income tax | 16.4M | 224.1M | -12M | 78M | 86M | 66M | 92M | 23M |
| Net income | -2.8B | -1.4B | -1.4B | -254M | 1.4B | 1B | -262M | 888M |
| Net margin | -44.8% | -23.6% | -27.9% | -3.86% | 17.8% | 13.8% | -3.88% | 13.1% |
| EBITDA | 1.2B | 1.2B | 1B | 1.5B | 2.9B | 2.8B | 2.5B | 2.2B |
| EPS | -5.08 | -2.58 | -2.54 | -0.5 | 2.69 | 1.85 | -0.48 | 1.59 |
| Diluted EPS | -5.08 | -2.58 | -2.54 | -0.5 | 2.62 | 1.83 | -0.48 | 1.59 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.9B | 1.9B | 1.5B | 1.6B | 1.7B | 1.8B | 1.6B | 1.7B | 1.7B | 1.8B | 1.6B | 1.8B |
| Cost of revenue | 1.3B | 1.3B | 1.2B | 1.2B | 1.3B | 1.4B | 1.2B | 1.3B | 1.3B | 1.3B | 1.2B | 1.3B |
| Gross profit | 529M | 525M | 393M | 395M | 414M | 449M | 355M | 408M | 419M | 508M | 451M | 505M |
| Gross margin | 28.6% | 28.3% | 25.4% | 24.2% | 23.8% | 24.5% | 22.4% | 24.2% | 24.8% | 27.8% | 27.6% | 28.3% |
| Research & development | 108M | 105M | 124M | 121M | 130M | 121M | 127M | 134M | 124M | 133M | 132M | 174M |
| Selling, general & administrative | 143M | 62M | 122M | 114M | 98M | 67M | 77M | 78M | 100M | 82M | 139M | 157M |
| Operating expenses | 251M | 167M | 246M | 235M | 228M | 188M | 204M | 212M | 224M | 215M | 271M | 331M |
| Operating income | 278M | 333M | 147M | 160M | 186M | 235M | 151M | 196M | 195M | 255M | 180M | 174M |
| Operating margin | 15% | 18% | 9.49% | 9.8% | 10.7% | 12.8% | 9.53% | 11.6% | 11.6% | 13.9% | 11% | 9.74% |
| Non-operating income, net | -38M | -42M | -2M | -9M | -6M | -937M | 30M | 8M | 8M | 2M | -10M | 13M |
| Pretax income | 243M | 299M | 155M | 167M | 195M | -687M | 195M | 221M | 221M | 274M | 185M | 196M |
| Income tax | -6M | 21M | 21M | 12M | 17M | 42M | -16M | -7M | -28M | 74M | 81M | 29M |
| Net income | 249M | 278M | 134M | 155M | 178M | -729M | 211M | 228M | 249M | 200M | 104M | 167M |
| Net margin | 13.4% | 15% | 8.65% | 9.5% | 10.2% | -39.8% | 13.3% | 13.5% | 14.8% | 10.9% | 6.36% | 9.35% |
| EBITDA | 661M | 828M | 539M | 567M | 583M | 839M | 503M | 531M | 509M | 656M | 491M | 481M |
| EPS | 0.45 | 0.5 | 0.24 | 0.28 | 0.32 | -1.32 | 0.38 | 0.41 | 0.45 | 0.36 | 0.19 | 0.3 |
| Diluted EPS | 0.45 | 0.5 | 0.24 | 0.28 | 0.32 | -1.32 | 0.38 | 0.41 | 0.44 | 0.36 | 0.18 | 0.3 |
Annual history by fiscal year; click a table row below to chart a different metric.
Current values are trailing twelve months where available, otherwise the latest fiscal year; unreported figures show a dash.
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Market cap | — | — | — | 33B | 29B | 33.5B | 23.7B | 19.4B | 26.6B |
| Enterprise value | — | — | — | 32.5B | 28.8B | 32.7B | 22.7B | 18B | 25.6B |
| Shares outstanding | 531.8M | 531.8M | 531.8M | 508M | 539M | 552M | 553M | 555M | 555M |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | — | 20.1 | 32.9 | — | 21.8 | 38.2 |
| P/S | — | — | — | 5.01 | 3.58 | 4.53 | 3.52 | 2.85 | 3.84 |
| P/B | — | — | — | 4.11 | 2.92 | 3 | 2.19 | 1.62 | 2.22 |
| EV/EBITDA | — | — | — | 21.1 | 9.82 | 11.8 | 8.96 | 8.18 | 12.9 |
| EV/Sales | — | — | — | 4.93 | 3.56 | 4.43 | 3.36 | 2.65 | 3.69 |
| Earnings yield | — | — | — | — | 4.98% | 3.04% | — | 4.58% | 2.62% |
| FCF yield | — | — | — | 3.25% | -1.5% | 0.96% | 4.62% | 5.21% | 2.85% |
| PEG | — | — | — | — | — | — | — | — | -1.42 |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | -7.26% | -9.16% | -14.7% | 15.4% | 27.6% | 28.4% | 24.5% | 24.9% | 28.3% |
| Operating margin | -29.5% | -26.9% | -33.7% | -0.91% | 15.6% | 16.2% | 10.8% | 11.7% | 9.74% |
| Net margin | -44.8% | -23.6% | -27.9% | -3.86% | 17.8% | 13.8% | -3.88% | 13.1% | 10.3% |
| ROE | — | -15.2% | -18.7% | -3.16% | 14.5% | 9.13% | -2.42% | 7.41% | 6.17% |
| ROA | — | -9.46% | -11% | -1.69% | 8.1% | 5.64% | -1.56% | 5.18% | 2.98% |
| ROIC | — | -13.9% | -18% | -0.8% | 12.2% | 10.8% | 7.47% | 7.34% | 5.92% |
| Return on tangible assets | — | -10.4% | -12.1% | -1.78% | 8.45% | 5.9% | -1.69% | 6.16% | 4.79% |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Current ratio | — | 1.5 | 1.58 | 1.67 | 1.73 | 2.04 | 2.11 | 2.62 | 2.48 |
| Quick ratio | — | 1.35 | 1.09 | 1.32 | 1.33 | 1.56 | 1.57 | 1.95 | 1.74 |
| Debt / equity | — | 0.36 | 0.39 | 0.3 | 0.29 | 0.25 | 0.21 | 0.14 | 0.14 |
| Debt / assets | — | 0.22 | 0.23 | 0.16 | 0.16 | 0.15 | 0.14 | 0.1 | 0.1 |
| Net debt / EBITDA | — | 1.9 | 1.81 | -0.34 | -0.07 | -0.26 | -0.43 | -0.63 | -0.33 |
| Interest coverage | -18 | -4.66 | -9.26 | -0.78 | 17.7 | 11.7 | -0.6 | 19.2 | 19.2 |
| Effective tax rate | 0% | 0% | 0% | 0% | 5.61% | 6.09% | 0% | 2.52% | 17.8% |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 11.7 | 10.9 | 9.12 | 13 | 15 | 13.4 | 12.2 | 12.2 | 12.5 |
| EPS (basic) | -5.08 | -2.58 | -2.54 | -0.5 | 2.69 | 1.85 | -0.48 | 1.59 | 1.59 |
| EPS (diluted) | -5.08 | -2.58 | -2.54 | -0.5 | 2.62 | 1.83 | -0.48 | 1.59 | 1.25 |
| Book value per share | — | 17 | 13.6 | 15.8 | 18.5 | 20.2 | 19.6 | 21.6 | 21.5 |
| FCF per share | -1.97 | -0.52 | 0.77 | 2.11 | -0.81 | 0.58 | 1.98 | 1.82 | 1.43 |
| Cash per share | — | 1.89 | 1.8 | 5.83 | 5.66 | 6.29 | 6.15 | 5.59 | 4.29 |
| Capex per share | 2 | 0.63 | 0.91 | 2.84 | 5.6 | 3.22 | 1.03 | — | — |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 17.2% | 5.78% | 9.96% | 21.9% | 37.2% | 24.1% | 8.43% | — | — |
| Capex / operating cash flow | -647.2% | 25.4% | 43.9% | 50% | 98.3% | 77.3% | 44.8% | — | — |
| Payout ratio | — | — | — | — | — | — | — | — | 9.38% |
| Dividend yield | — | — | — | — | — | — | — | — | 1% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 23, 2026 | $0.12 |
| Jun 24, 2026 | $0.12 |
| — |
| -$0.5 |
| — |
| — |
| $6.6B |
| — |
| FY20 | — | -$2.54 | — | — | $4.9B | — |
| FY19 | — | -$2.58 | — | — | $5.8B | — |
| FY18 | — | -$5.08 | — | — | $6.2B | — |
| Period |
|---|
| Q3 23 |
|---|
| Q4 23 |
|---|
| Q1 24 |
|---|
| Q2 24 |
|---|
| Q3 24 |
|---|
| Q4 24 |
|---|
| Q1 25 |
|---|
| Q2 25 |
|---|
| Q3 25 |
|---|
| Q4 25 |
|---|
| Q1 26 |
|---|
| Q2 26 |
|---|
| Revenue | $1.9B | $1.9B | $1.5B | $1.6B | $1.7B | $1.8B | $1.6B | $1.7B | $1.7B | $1.8B | $1.6B | $1.8B |
| YoY change | -10.7% | -11.8% | -15.9% | -11.5% | -6.1% | -1.29% | +2.32% | +3.43% | -2.93% | 0% | +3.09% | +5.81% |
What the company owns (left stack) against what it owes plus shareholders' equity (right stack). The two stacks should match — that's the balance.
Click a row to chart it; unreported figures show a dash.
| Period | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 1B | 958.6M | 3B | 3.1B | 3.5B | 3.4B | 3.1B |
| Receivables | 647M | 767.3M | 872M | 824M | 1B | 906M | 1B |
| Inventory | 351.9M | 919.5M | 1.1B | 1.3B | 1.5B | 1.6B | 1.6B |
| Total current assets | 3.5B | 3B | 5.3B | 5.8B | 6.3B | 6.4B | 6.2B |
| Property, plant & equipment | 2.3B | 785.8M | 1.1B | 2.7B | 1.6B | 491M | -5M |
| Goodwill & intangibles | 1.3B | 1.1B | 754M | 726M | 782M | 1.3B | 2.7B |
| Total assets | 14.5B | 12.3B | 15B | 17.8B | 18B | 16.8B | 17.1B |
| Accounts payable | — | 414.5M | 551M | 532M | 511M | 406M | 491M |
| Short-term debt | 817.8M | 513.1M | 432M | 298M | 603M | 843M | 155M |
| Total current liabilities | 2.3B | 1.9B | 3.2B | 3.4B | 3.1B | 3B | 2.4B |
| Long-term debt | 2.4B | 2.3B | 2B | 2.6B | 2.2B | 1.5B | 1.6B |
| Total liabilities | 5.5B | 5.1B | 7B | 7.9B | 6.9B | 6B | 5.2B |
| Shareholders' equity | 9B | 7.2B | 8B | 10B | 11.2B | 10.8B | 12B |
| Total debt | 3.2B | 2.8B | 2.4B | 2.9B | 2.8B | 2.3B | 1.7B |
| Net debt | 2.3B | 1.9B | -500M | 504M | 367M | 128M | -102M |
What the company owns (left stack) against what it owes plus shareholders' equity (right stack). The two stacks should match — that's the balance.
Click a row to chart it; unreported figures show a dash.
| Period | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 2.9B | 3.5B | 3.4B | 3.4B | 3.5B | 3.4B | 2.9B | 3.2B | 3.3B | 3.1B | 3.1B | 2.4B |
| Receivables | 1B | 1B | 721M | 669M | 706M | 906M | 814M | 874M | 725M | 1B | 719M | 780M |
| Inventory | 1.5B | 1.5B | 1.7B | 1.8B | 1.8B | 1.6B | 1.8B | 1.7B | 1.6B | 1.6B | 1.7B | 1.6B |
| Total current assets | 5.8B | 6.3B | 6.2B | 6.3B | 6.6B | 6.4B | 6.1B | 6.4B | 6.3B | 6.2B | 6B | 5.5B |
| Property, plant & equipment | 2.1B | 1.6B | 1.5B | 2B | 1.7B | 491M | 342M | 200M | 67M | -5M | 12M | -151M |
| Goodwill & intangibles | 381M | 782M | 481M | 461M | 552M | 1.3B | 739M | 722M | 940M | 2.7B | 1.4B | 1.9B |
| Total assets | 17.8B | 18B | 18.5B | 17.9B | 18.1B | 16.8B | 16.5B | 16.8B | 16.7B | 17.1B | 16.9B | 16.9B |
| Accounts payable | 2.3B | 511M | 2.2B | 2.1B | 2B | 406M | 430M | 389M | 513M | 491M | 419M | 420M |
| Short-term debt | 251M | 603M | 590M | 621M | 634M | 843M | 134M | 137M | 133M | 155M | 150M | 159M |
| Total current liabilities | 2.7B | 3.1B | 2.9B | 2.8B | 2.7B | 3B | 2.4B | 2.4B | 2.1B | 2.4B | 2.3B | 2.2B |
| Long-term debt | 2.5B | 2.2B | 2.5B | 2.1B | 2.2B | 1.5B | 1.5B | 1.5B | 1.5B | 1.6B | 1.6B | 1.5B |
| Total liabilities | 7B | 6.9B | 7.2B | 6.6B | 6.5B | 6B | 5.4B | 5.3B | 4.9B | 5.2B | 5.1B | 5B |
| Shareholders' equity | 10.8B | 11.2B | 11.3B | 11.3B | 11.6B | 10.8B | 11.1B | 11.5B | 11.8B | 12B | 11.7B | 11.9B |
| Total debt | 2.7B | 2.8B | 3.1B | 2.8B | 2.8B | 2.3B | 1.6B | 1.7B | 1.7B | 1.7B | 1.7B | 1.7B |
| Net debt | 839M | 367M | 853M | 569M | 563M | 128M | 35M | -106M | -353M | -102M | -125M | 591M |
Cash from operations, what's left after capex, and what went back to shareholders. Bars below the line are cash going out.
Click a row to chart it; unreported figures show a dash.
| Period | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|
| Net income | -2.8B | -1.4B | -1.4B | -254M | 1.4B | 1B | -262M | 888M |
| Depreciation & amortization | 2.9B | 2.7B | 2.5B | 1.6B | 1.6B | 1.5B | 1.6B | 1.3B |
| Stock-based compensation | 5.5M | 0 | 1M | 223M | 181M | 150M | 186M | 200M |
| Change in working capital | -454.1M | -282.9M | 38.5M | 1.2B | -226M | -317M | -208M | -199M |
| Operating cash flow | -164.5M | 1.3B | 1.1B | 2.9B | 3.1B | 2.3B | 1.3B | 1.7B |
| Capital expenditure | -1.1B | -335.8M | -483M | -1.4B | -3B | -1.8B | -569M | — |
| Investing cash flow | -990.3M | 531.3M | -366M | -1.4B | -4.1B | -1.9B | -1.1B | -722M |
| Dividends paid | — | — | — | — | — | — | — | — |
| Share repurchases | — | — | — | — | — | — | -200M | -5M |
| Financing cash flow | 1.1B | -683.8M | -733M | 650M | 842M | -212M | -785M | -845M |
| Net change in cash | -22.8M | 1.2B | 1.5M | 2.1B | -146M | 208M | -641M | 164M |
| Free cash flow | -1B | -276M | 412M | 1.1B | -435M | 321M | 1.1B | 1B |
Cash from operations, what's left after capex, and what went back to shareholders. Bars below the line are cash going out.
Click a row to chart it; unreported figures show a dash.
| Period | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 249M | 278M | 134M | 155M | 178M | -729M | 211M | 228M | 249M | 200M | 104M | 167M |
| Depreciation & amortization | 366M | 402M | 392M | 402M | 396M | 378M | 352M | 335M | 314M | 313M | 311M | 307M |
| Stock-based compensation | 41M | 30M | 42M | 51M | 50M | 43M | 42M | 52M | 53M | 53M | 60M | 68M |
| Change in working capital | -203M | -7M | -22M | -53M | -158M | 25M | -177M | -8M | 249M | -263M | 106M | -36M |
| Operating cash flow | 472M | 681M | 575M | 554M | 488M | -323M | 338M | 431M | 595M | 374M | 542M | 405M |
| Capital expenditure | -323M | -303M | -196M | -53M | -109M | -178M | -131M | — | — | — | — | — |
| Investing cash flow | -312M | -172M | -569M | -122M | -210M | -191M | -211M | 317M | -225M | -473M | 261M | -723M |
| Dividends paid | — | — | — | — | — | — | — | — | — | — | — | — |
| Share repurchases | — | — | — | — | 0 | 0 | — | 0 | -3M | -2M | -430M | -3M |
| Financing cash flow | -53M | -92M | -27M | -94M | -14M | -450M | -717M | -49M | -23M | -53M | -450M | -48M |
| Net change in cash | 107M | 417M | -21M | 338M | 264M | -964M | -590M | 699M | 347M | -152M | 353M | -366M |
| Free cash flow | 93M | 456M | 261M | 303M | 213M | 322M | 165M | 272M | 406M | 166M | 230M | -6M |