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 | $0.62 | +44.2% | — | $1.3B | — |
| Q1 26 | $0.43 | $0.47 | +9.3% | — | $1.1B | — |
| Q3 25 | $0.54 | $0.61 | +13.0% | — | $1.3B | — |
| Q2 25 | $0.31 | $0.42 | +35.5% | — | $989M | — |
| Q1 25 | $0.37 | $0.44 | +18.9% | — | $927M | — |
| Q4 24 | $0.52 | $1.04 | +100.0% | — | $1B | — |
| Q3 24 | $0.18 | $0.17 | -5.6% | — | $637M | — |
| Q2 24 | $0.26 | $0.3 | +15.4% | — | $682M | — |
| Q1 24 | $0.06 | $0.18 | +200.0% | — | $618M | — |
| Q4 23 | $0.07 | $0.13 | +85.7% | — | $471M | — |
| Q3 23 | -$0.1 | -$0.09 | +10.0% | — | $467M | — |
| Q2 23 | -$0.01 | $0.03 | +400.0% | — | $486M | — |
| Q1 23 | -$0.61 | -$0.57 | +6.6% | — | $441M | — |
| Q4 22 | -$0.14 | -$0.11 | +21.4% | — | $380M | — |
| Q3 22 | -$0.31 | -$0.2 | +35.5% | — | $361M | — |
| Q2 22 | -$0.37 | -$0.32 | +13.5% | — | $318M | — |
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 | — | $2.12 | — | — | $4.5B | — |
| FY24 | — | $1.6 | — | — | $3B | — |
| FY23 | — | -$0.61 | — | — | $1.9B | — |
| FY22 | — | -$1.17 | — | — | $1.4B | — |
| FY21 | — | -$7.49 |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|
| Revenue | $277.5M | $958M | $1.8B | $1.4B | $1.9B | $3B | $4.5B |
| YoY change | — | +245.2% | +89.5% | -25.2% | +37.3% | +58.2% | +51.6% |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | Q3 23 | Q4 23 |
|---|
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|
| Revenue | 277.5M | 958M | 1.8B | 1.4B | 1.9B | 3B | 4.5B |
| Cost of revenue | 93.2M | 237M | 509M | 583M | 452M | 504M | 745M |
| Gross profit | 184.3M | 721M | 1.3B | 775M | 1.4B | 2.4B | 3.7B |
| Gross margin | 66.4% | 75.3% | 72% | 57.1% | 75.8% | 82.9% | 83.3% |
| Research & development | 94.9M | 215M | 1.2B | 878M | 805M | 818M | 897M |
| Selling, general & administrative | 174.1M | 394M | 1.5B | 730M | 1.1B | 464M | 576M |
| Operating expenses | 280.2M | 647M | 2.8B | 1.7B | 1.9B | 1.3B | 1.5B |
| Operating income | -106.9M | 13M | -1.6B | -966M | -531M | 1.1B | 2.1B |
| Operating margin | -38.5% | 1.36% | -90.4% | -71.1% | -28.5% | 35.8% | 46.8% |
| Non-operating income, net | -657K | -105.4M | -2B | -61M | -2M | 8M | 14M |
| Pretax income | -107.6M | 13M | -3.7B | -1B | -533M | 1.1B | 2.1B |
| Income tax | -1M | 6M | 2M | 1M | 8M | -347M | 225M |
| Net income | -106.6M | 7M | -3.7B | -1B | -541M | 1.4B | 1.9B |
| Net margin | -38.4% | 0.73% | -203.1% | -75.7% | -29% | 47.8% | 42.1% |
| EBITDA | -101.5M | 23M | 430M | -860M | -455M | 1.1B | 2.2B |
| EPS | -0.15 | 0 | -7.49 | -1.17 | -0.61 | 1.6 | 2.12 |
| Diluted EPS | -0.15 | 0 | -7.49 | -1.17 | -0.61 | 1.56 | 2.05 |
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 | 467M | 471M | 618M | 682M | 637M | 1B | 927M | 989M | 1.3B | 1.3B | 1.1B | 1.3B |
| Cost of revenue | 113M | 103M | 116M | 123M | 121M | 144M | 134M | 141M | 169M | 301M | 207M | 236M |
| Gross profit | 354M | 368M | 502M | 559M | 516M | 870M | 793M | 848M | 1.1B | 982M | 860M | 1.1B |
| Gross margin | 75.8% | 78.1% | 81.2% | 82% | 81% | 85.8% | 85.5% | 85.7% | 86.7% | 76.5% | 80.6% | 82% |
| Research & development | 202M | 197M | 196M | 209M | 205M | 208M | 214M | 214M | 237M | 232M | 241M | 256M |
| Selling, general & administrative | 204M | 119M | 123M | 134M | 129M | 76M | 172M | 157M | 196M | 49M | 158M | 159M |
| Operating expenses | 413M | 322M | 325M | 351M | 342M | 293M | 397M | 381M | 444M | 296M | 413M | 442M |
| Operating income | -73M | 30M | 160M | 189M | 151M | 558M | 372M | 439M | 635M | 650M | 411M | 574M |
| Operating margin | -15.6% | 6.37% | 25.9% | 27.7% | 23.7% | 55% | 40.1% | 44.4% | 49.8% | 50.7% | 38.5% | 43.9% |
| Non-operating income, net | -2M | -1M | 2M | 2M | 2M | 0 | -1M | 3M | -1M | 11M | — | 135M |
| Pretax income | -75M | 29M | 162M | 191M | 153M | 558M | 371M | 442M | 634M | 661M | 411M | 709M |
| Income tax | 10M | -1M | 5M | 3M | 3M | -358M | 35M | 56M | 78M | 56M | 65M | 136M |
| Net income | -85M | 30M | 157M | 188M | 150M | 916M | 336M | 386M | 556M | 605M | 346M | 573M |
| Net margin | -18.2% | 6.37% | 25.4% | 27.6% | 23.5% | 90.3% | 36.2% | 39% | 43.6% | 47.2% | 32.4% | 43.8% |
| EBITDA | -54M | 51M | 179M | 207M | 171M | 580M | 394M | 460M | 657M | 673M | 434M | 597M |
| EPS | -0.09 | 0.03 | 0.18 | 0.21 | 0.17 | 1.04 | 0.37 | 0.44 | 0.63 | 0.67 | 0.39 | 0.62 |
| Diluted EPS | -0.09 | 0.03 | 0.18 | 0.21 | 0.17 | 1.01 | 0.37 | 0.42 | 0.61 | 0.66 | 0.38 | 0.62 |
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 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|
| Market cap | — | — | — | — | 11.3B | 32.8B | 100.5B | 104.7B |
| Enterprise value | — | — | — | — | 6.5B | 29.8B | 101.7B | 106.4B |
| Shares outstanding | 724.3M | 724.3M | 492.4M | 878.6M | 890.9M | 881.1M | 888.5M | 888.5M |
| Metric | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | — | — | 23.3 | 53.4 | 51.5 |
| P/S | — | — | — | — | 6.09 | 11.1 | 22.5 | 21.2 |
| P/B | — | — | — | — | 1.69 | 4.12 | 11 | 11 |
| EV/EBITDA | — | — | — | — | -14.2 | 26.3 | 46.6 | 48.8 |
| EV/Sales | — | — | — | — | 3.46 | 10.1 | 22.7 | 21.6 |
| Earnings yield | — | — | — | — | — | 4.3% | 1.87% | 1.94% |
| FCF yield | — | — | — | — | 10.2% | -0.63% | 1.58% | 7.25% |
| PEG | — | — | — | — | — | — | — | 1.26 |
| Metric | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 66.4% | 75.3% | 72% | 57.1% | 75.8% | 82.9% | 83.3% | 82% |
| Operating margin | -38.5% | 1.36% | -90.4% | -71.1% | -28.5% | 35.8% | 46.8% | 43.9% |
| Net margin | -38.4% | 0.73% | -203.1% | -75.7% | -29% | 47.8% | 42.1% | 42% |
| ROE | 109.8% | -12.7% | -50.6% | -14.8% | -8.08% | 17.7% | 20.6% | 23.6% |
| ROA | -2.7% | 0.06% | -18.7% | -4.41% | -1.67% | 5.39% | 4.94% | 4.53% |
| ROIC | 152.6% | -2.06% | -57.4% | -103.1% | -29.5% | 21.4% | 18.1% | 12.2% |
| Return on tangible assets | -2.7% | 0.06% | -18.9% | -4.45% | -1.7% | 5.48% | 5.08% | 3.78% |
| Metric | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.25 | 1.23 | 1.56 | 1.41 | 1.24 | 1.39 | 1.26 | 1.12 |
| Quick ratio | 1.25 | 1.23 | 1.56 | 1.41 | 1.24 | 1.39 | 1.26 | 1.22 |
| Debt / equity | -6.95 | -34.7 | 0.5 | 0.26 | 0.53 | 0.94 | 1.27 | 2.4 |
| Debt / assets | 0.17 | 0.17 | 0.18 | 0.08 | 0.11 | 0.28 | 0.3 | 0.4 |
| Net debt / EBITDA | -0.27 | -12.3 | -10.3 | 7 | 10.8 | -2.67 | 0.54 | 2.77 |
| Interest coverage | -107.9 | 2.66 | — | — | — | — | — | — |
| Effective tax rate | 0% | 46.2% | 0% | 0% | 0% | 0% | 10.7% | 13.9% |
| Metric | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|
| Revenue per share | 0.38 | 1.32 | 3.69 | 1.55 | 2.09 | 3.35 | 5.03 | 5.5 |
| EPS (basic) | -0.15 | 0 | -7.49 | -1.17 | -0.61 | 1.6 | 2.12 | 2.12 |
| EPS (diluted) | -0.15 | 0 | -7.49 | -1.17 | -0.61 | 1.56 | 2.05 | 2.26 |
| Book value per share | -0.13 | -0.08 | 14.8 | 7.92 | 7.52 | 9.05 | 10.3 | 10.5 |
| FCF per share | 1.72 | 2.55 | -1.97 | -1.03 | 1.3 | -0.23 | 1.78 | 0.2 |
| Cash per share | 0.89 | 3.04 | 16.4 | 8.94 | 9.48 | 11.9 | 11.8 | 26.6 |
| Capex per share | 0.01 | 0.03 | 0.13 | 0.03 | 0 | 0.01 | 0.04 | 0.04 |
| Metric | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.61% | 2.51% | 3.47% | 2.06% | 0.11% | 0.44% | 0.87% | 0.83% |
| Capex / operating cash flow | 1.63% | -1.49% | -4.83% | 4.2% | 0.23% | -0.54% | 2.38% | 16.7% |
| Payout ratio | — | — | — | — | — | — | — | 0% |
| — |
| — |
| $1.8B |
| — |
| FY20 | — | $0 | — | — | $958M | — |
| FY19 | — | -$0.15 | — | — | $277.5M | — |
| Q1 24 |
|---|
| Q2 24 |
|---|
| Q3 24 |
|---|
| Q4 24 |
|---|
| Q1 25 |
|---|
| Q2 25 |
|---|
| Q3 25 |
|---|
| Q4 25 |
|---|
| Q1 26 |
|---|
| Q2 26 |
|---|
| Revenue | $467M | $471M | $618M | $682M | $637M | $1B | $927M | $989M | $1.3B | $1.3B | $1.1B | $1.3B |
| YoY change | +29.4% | +23.9% | +40.1% | +40.3% | +36.4% | +115.3% | +50% | +45% | +100% | +26.5% | +15.1% | +32.3% |
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 | 647M | 2.2B | 8.1B | 7.9B | 8.4B | 10.5B | 10.5B |
| Receivables | 660.9M | 3.5B | 6.7B | 3.3B | 3.6B | 8.7B | 18.4B |
| Inventory | — | — | — | — | — | — | — |
| Total current assets | 3.9B | 10.9B | 19.3B | 22.9B | 31.8B | 25.1B | 36.3B |
| Property, plant & equipment | 25.3M | 45.8M | 210.3M | 146M | 120M | 139M | 154M |
| Goodwill & intangibles | — | 370K | 270M | 250M | 446M | 434M | 1.1B |
| Total assets | 3.9B | 11B | 19.8B | 23.3B | 32.3B | 26.2B | 38.1B |
| Accounts payable | 37.6M | 104.6M | 252M | 185M | 384M | 397M | 463M |
| Short-term debt | 674M | 1.9B | 3.7B | 1.8B | 3.5B | 7.5B | 11.6B |
| Total current liabilities | 3.1B | 8.8B | 12.3B | 16.3B | 25.5B | 18.1B | 28.8B |
| Long-term debt | — | — | — | — | — | — | — |
| Total liabilities | 4B | 11B | 12.5B | 16.4B | 25.6B | 18.2B | 29B |
| Shareholders' equity | -97M | -55.3M | 7.3B | 7B | 6.7B | 8B | 9.2B |
| Total debt | 674M | 1.9B | 3.7B | 1.8B | 3.5B | 7.5B | 11.6B |
| Net debt | 30M | 518.5M | -2.6B | -4.5B | -1.3B | 3.1B | 7.4B |
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 | 7.9B | 8.4B | 9.3B | 9.3B | 11B | 10.5B | 11.3B | 13.5B | 14.6B | 10.5B | 12.2B | 16.2B |
| Receivables | 3.8B | 3.6B | 4.5B | 5.2B | 5.7B | 8.7B | 9.4B | 10.1B | 14.9B | 18.4B | 18.6B | 23.5B |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 25.7B | 31.8B | 45.5B | 40.7B | 42.6B | 25.1B | 26.2B | 33.8B | 40B | 36.3B | 43.4B | 54.5B |
| Property, plant & equipment | — | 120M | — | — | — | 139M | — | — | — | 154M | — | — |
| Goodwill & intangibles | 434M | 446M | 442M | 448M | 436M | 434M | 802M | 1.1B | 1.1B | 1.1B | 1.2B | 1.5B |
| Total assets | 26.3B | 32.3B | 46.1B | 41.3B | 43.2B | 26.2B | 27.5B | 35.3B | 41.5B | 38.1B | 45.5B | 56.5B |
| Accounts payable | 373M | 384M | 351M | 386M | 443M | 397M | 319M | 369M | 399M | 463M | 522M | 646M |
| Short-term debt | 3.2B | 3.5B | 4.2B | 5.1B | 7.3B | 7.5B | 9.1B | 12.6B | 15.7B | 11.6B | 13.4B | 20.5B |
| Total current liabilities | 19.6B | 25.5B | 39.1B | 34.1B | 36B | 18.1B | 19.4B | 27.1B | 32.8B | 28.8B | 35.6B | 44.6B |
| Long-term debt | — | — | — | — | — | — | — | — | — | — | — | 2.2B |
| Total liabilities | 19.7B | 25.6B | 39.2B | 34.2B | 36B | 18.2B | 19.6B | 27.3B | 32.9B | 29B | 35.8B | 47B |
| Shareholders' equity | 6.6B | 6.7B | 6.9B | 7.1B | 7.2B | 8B | 8B | 8.1B | 8.6B | 9.2B | 9.7B | 9.5B |
| Total debt | 3.2B | 3.5B | 4.2B | 5.1B | 7.3B | 7.5B | 9.1B | 12.6B | 15.7B | 11.6B | 13.4B | 22.7B |
| Net debt | -1.6B | -1.3B | -502M | 567M | 2.7B | 3.1B | 4.7B | 8.5B | 11.3B | 7.4B | 8.4B | 17.3B |
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 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|
| Net income | -106.6M | 7M | -3.7B | -1B | -541M | 1.4B | 1.9B |
| Depreciation & amortization | 5.4M | 10M | 26M | 61M | 71M | 77M | 86M |
| Stock-based compensation | 26.7M | 24M | 1.6B | 654M | 871M | 304M | 305M |
| Change in working capital | 520.4M | -1.7B | -1.3B | 945M | 448M | -3.8B | -4.1B |
| Operating cash flow | 445.5M | -1.6B | -1.3B | 667M | 852M | -2.4B | 1.6B |
| Capital expenditure | -7.3M | -24M | -63M | -28M | -2M | -13M | -39M |
| Investing cash flow | -7M | -24M | -218M | -31M | -563M | -111M | 156M |
| Dividends paid | — | — | — | — | — | — | — |
| Share repurchases | — | — | 0 | 0 | -608M | -257M | -653M |
| Financing cash flow | 235.7M | 329M | 6.8B | -43M | -649M | -379M | -628M |
| Net change in cash | 674.3M | -1.3B | 5.2B | 593M | -360M | -2.9B | 1.2B |
| Free cash flow | 1.2B | 1.8B | -968M | -909M | 1.2B | -207M | 1.6B |
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 | -85M | 30M | 157M | 188M | 150M | 916M | 336M | 386M | 556M | 605M | 346M | 573M |
| Depreciation & amortization | 19M | 17M | 17M | 18M | 20M | 22M | 20M | 21M | 22M | 23M | 23M | 23M |
| Stock-based compensation | 83M | 81M | 62M | 86M | 79M | 77M | 73M | 78M | 78M | 76M | 92M | 105M |
| Change in working capital | -160M | 63M | -1.6B | 16M | 998M | -3.2B | 682M | 802M | -3.3B | -2.3B | -3.2B | 277M |
| Operating cash flow | -143M | 233M | -1.4B | 308M | 1.2B | -2.2B | 1.1B | 3.5B | -1.6B | -937M | 2B | 720M |
| Capital expenditure | -1M | -1M | -2M | 0 | -7M | -4M | -2M | -10M | -9M | -11M | -9M | -12M |
| Investing cash flow | -92M | 3M | -40M | -5M | -111M | 45M | 18M | 840M | -139M | -556M | -275M | -758M |
| Dividends paid | — | — | — | — | — | — | — | — | — | — | — | — |
| Share repurchases | — | 0 | — | — | -97M | -160M | -322M | -124M | -107M | -100M | -250M | -414M |
| Financing cash flow | -17M | 1M | -34M | -72M | -98M | -180M | -424M | -306M | -2.7B | 2.8B | 178M | 1.9B |
| Net change in cash | -252M | 237M | -1.4B | 231M | 1B | -2.4B | 709M | 4B | -4.4B | 1.3B | 1.9B | 1.9B |
| Free cash flow | -983M | 954M | -632M | 47M | 1.8B | -1.4B | 631M | 3.5B | -1.6B | -950M | 2B | 696M |