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 % |
|---|---|---|---|---|---|---|
| Q3 23 | $0.43 | $0.55 | +27.9% | — | $3.5B | — |
| Q3 22 | $0.31 | $0.24 | -22.6% | — | $2.7B | — |
| Q2 22 | $0.34 | $0.15 | -55.9% | — | $2.4B | — |
| Q1 22 | $2.92 | $3.72 | +27.4% | — | $1.7B | — |
| Q4 21 | $1.85 | $1.52 | -17.8% | — | $2.2B | — |
| Q3 21 | $1.95 | $3.09 | +58.5% | — | $3B | — |
| Q2 21 | $2.73 | $3.82 | +39.9% | — | $3.3B | — |
| Q1 21 | $1.76 | $3.49 | +98.3% | — | $2.9B | — |
| Q4 20 | $2.79 | $2.93 | +5.0% | — | $3B | — |
| Q3 20 | $1.79 | $1.74 | -2.8% | — | $3.2B | — |
| Q2 20 | $2.25 | $2.1 | -6.7% | — | $3B | — |
| Q1 20 | $0.95 | -$3.73 | -492.6% | — | $2.5B | — |
| Q4 19 | $3.62 | $2.87 | -20.7% | — | $3.1B | — |
| Q3 19 | $3.87 | $3.93 | +1.6% | — | $3.2B | — |
| Q2 19 | $3.42 | $3.46 | +1.2% | — | $2.5B | — |
| Q1 19 | $3.01 | $3.44 | +14.3% | — | $1.8B | — |
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 | — | $9.9 | — | — | $13.2B | — |
| FY24 | — | $6.64 | — | — | $14.2B | — |
| FY23 | — | $6.48 | — | — | $13.1B | — |
| FY22 | — | $4.72 | — | — | $9.9B |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4.3B | $5.6B | $7.6B | $10.6B | $11.6B | $11.4B | $9.9B | $13.1B | $14.2B | $13.2B |
| YoY change | +71.8% | +28.7% | +36.1% | +39.6% | +9.82% | -2.27% | -13.3% | +32.3% | +8.78% | -7.4% |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.3B | 5.6B | 7.6B | 10.6B | 11.6B | 11.4B | 9.9B | 13.1B | 14.2B | 13.2B |
| Cost of revenue | 3.7B | 4.3B | 4.6B | 5.6B | 8B | 5.6B | 6.8B | 8.5B | 9.2B | 8.7B |
| Gross profit | 602M | 1.3B | 3B | 5B | 3.6B | 5.7B | 3B | 4.5B | 5B | 4.5B |
| Gross margin | 13.9% | 23.6% | 39.6% | 47.1% | 31.2% | 50.5% | 30.8% | 34.6% | 35.4% | 34% |
| Research & development | 127.3M | 235.3M | 320.2M | 416M | 474.3M | 549.3M | 583.3M | 513.3M | 578.2M | 595.3M |
| Selling, general & administrative | 463.7M | 609.1M | 869.8M | 2B | 1.7B | 2.1B | 2.1B | 2.1B | 2.2B | 2.3B |
| Operating expenses | 591M | 844.4M | 1.2B | 2.4B | 2.2B | 2.7B | 2.7B | 2.6B | 2.7B | 2.9B |
| Operating income | 11M | 475.7M | 1.8B | 2.6B | 1.4B | 3.1B | 334.4M | 1.9B | 2.3B | 1.6B |
| Operating margin | 0.25% | 8.52% | 24% | 24.8% | 12.3% | 27% | 3.39% | 14.4% | 16.1% | 12.1% |
| Non-operating income, net | -22.4M | 74.4M | 310.7M | 118.4M | -670M | -237.8M | 749.8M | -501.8M | -923.5M | 505.7M |
| Pretax income | -59.7M | 474.6M | 2.1B | 2.7B | 685.6M | 2.8B | 1B | 1.3B | 1.4B | 2.1B |
| Income tax | 58.3M | 234.2M | 132.2M | 412M | 90.6M | 435.4M | 202.6M | 260.8M | 253.3M | 398.5M |
| Net income | -117.9M | 240.4M | 2B | 2.3B | 595M | 2.3B | 825.9M | 1.1B | 1.1B | 1.7B |
| Net margin | -2.72% | 4.31% | 26% | 21.6% | 5.11% | 20.5% | 8.37% | 8.16% | 7.75% | 12.8% |
| EBITDA | 27.2M | 448.1M | 2B | 3B | 1.6B | 3.4B | 652.4M | 2.1B | 2.5B | 1.8B |
| EPS | -1.47 | 0.46 | 11.7 | 12.9 | 3.26 | 12.7 | 4.72 | 6.48 | 6.64 | 9.9 |
| Diluted EPS | -1.47 | 0.36 | 10.9 | 12.3 | 3.12 | 11.5 | 4.42 | 6.34 | 6.48 | 9.44 |
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 | 3.5B | 3.5B | 3.2B | 3.6B | 515.4M | 3.7B | 3.1B | 3.6B | 3.4B | 3B | 3.3B | 3.2B |
| Cost of revenue | 2.2B | 2.3B | 2B | 2.3B | 345.4M | 2.4B | 1.9B | 2.3B | 2.2B | 2.3B | 2.5B | 2.7B |
| Gross profit | 1.4B | 1.3B | 1.2B | 1.3B | 169.9M | 1.3B | 1.2B | 1.3B | 1.2B | 784.1M | 834.6M | 495.7M |
| Gross margin | 38.7% | 35.8% | 36.9% | 37% | 33% | 34.8% | 39.3% | 35.5% | 34.9% | 25.8% | 25.2% | 15.6% |
| Research & development | 126.6M | 135.8M | 135M | 143.3M | 21M | 151.1M | 155.6M | 157.7M | 150.1M | 131.9M | 148.3M | 146.7M |
| Selling, general & administrative | 496.2M | 537.9M | 507.4M | 567.9M | 74.2M | 559.6M | 593.9M | 663M | 565.7M | 458.1M | 609.5M | 454.3M |
| Operating expenses | 622.8M | 673.7M | 642.4M | 711.1M | 95.1M | 710.7M | 749.5M | 820.7M | 715.8M | 590M | 757.8M | 601M |
| Operating income | 733.6M | 584.4M | 554.4M | 637M | 74.8M | 563.4M | 469.4M | 452M | 477.2M | 194.1M | 76.9M | -105.3M |
| Operating margin | 20.9% | 16.7% | 17.1% | 17.5% | 14.5% | 15.4% | 15.1% | 12.6% | 14% | 6.38% | 2.32% | -3.3% |
| Non-operating income, net | -233.1M | -571.7M | -295.4M | -352.4M | -20.4M | -130.4M | 66.8M | 184M | 175M | 79.9M | 197.8M | 266.5M |
| Pretax income | 486.1M | 2.4M | 255M | 286.6M | 53.7M | 430.4M | 531.5M | 631.3M | 646.8M | 266M | 269.4M | 154.8M |
| Income tax | 115.5M | -9.7M | 53.4M | 60M | 10.2M | 67.6M | 101.1M | 119.9M | 125.5M | 51.9M | 68M | 53.5M |
| Net income | 370.6M | 12.1M | 201.6M | 226.5M | 43.6M | 362.7M | 430.3M | 511.4M | 521.3M | 214.1M | 201.4M | 101.3M |
| Net margin | 10.6% | 0.34% | 6.22% | 6.22% | 8.45% | 9.91% | 13.9% | 14.3% | 15.3% | 7.04% | 6.09% | 3.18% |
| EBITDA | 746.6M | 623.6M | 574.8M | 1B | 76M | 577.1M | 473.2M | 273M | 483.8M | 198.1M | 117M | -73.1M |
| EPS | 2.26 | 0.08 | 1.22 | 1.36 | 1.86 | 2.18 | 2.54 | 3 | 3.06 | 1.28 | 1.22 | 0.62 |
| Diluted EPS | 2.2 | 0.08 | 1.2 | 1.36 | 1.84 | 2.06 | 2.4 | 2.86 | 2.92 | 1.24 | 1.2 | 0.6 |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shares outstanding | 1.1B | 411.9M | 1.2B | 1.3B | 1.3B | 1.3B | 1.3B | 1.2B | 165.7M | 169.5M | 169.5M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 13.9% | 23.6% | 39.6% | 47.1% | 31.2% | 50.5% | 30.8% | 34.6% | 35.4% | 34% | 34% |
| Operating margin | 0.25% | 8.52% | 24% | 24.8% | 12.3% | 27% | 3.39% | 14.4% | 16.1% | 12.1% | 12.1% |
| Net margin | -2.72% | 4.31% | 26% | 21.6% | 5.11% | 20.5% | 8.37% | 8.16% | 7.75% | 12.8% | 12.8% |
| ROE | -847.3% | 14.1% | 48.1% | 34.8% | 10.8% | 28.9% | 9.55% | 11% | 10.2% | 14% | 14% |
| ROA | -1.35% | 1.63% | 15.9% | 11.9% | 2.92% | 11.1% | 3.63% | 4.61% | 4.95% | 7.24% | 7.24% |
| ROIC | 0.15% | 2.11% | 20.8% | 17.4% | 9.37% | 20% | 1.67% | 12.2% | 13.6% | 8.82% | 8.82% |
| Return on tangible assets | -1.35% | 1.63% | 15.9% | 11.9% | 3.24% | 12.2% | 3.95% | 4.99% | 5.36% | 7.8% | 7.8% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.94 | 0.99 | 1.29 | 1.68 | 1.37 | 1.63 | 1.42 | 1.5 | 1.86 | 1.89 | 1.89 |
| Quick ratio | 0.93 | 0.98 | 1.28 | 1.67 | 1.36 | 1.63 | 1.42 | 1.5 | 1.86 | 1.89 | 1.89 |
| Debt / equity | 557.5 | 6.38 | 1.28 | 1.25 | 1.68 | 0.93 | 1.06 | 0.57 | 0.49 | 0.4 | 0.4 |
| Debt / assets | 0.89 | 0.74 | 0.42 | 0.43 | 0.46 | 0.36 | 0.4 | 0.24 | 0.24 | 0.21 | 0.21 |
| Net debt / EBITDA | 267.6 | 21.7 | 2.09 | 2.07 | 4.72 | 1.42 | 11.3 | 1.28 | 1.18 | 1.5 | 1.5 |
| Interest coverage | 0.23 | 6.3 | 92.5 | 70 | 9.84 | 44.9 | 19.5 | 27.3 | 151.3 | 92.3 | 92.3 |
| Effective tax rate | 0% | 49.4% | 6.27% | 15.2% | 13.2% | 15.7% | 19.7% | 19.7% | 18.7% | 19.2% | 19.2% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 3.94 | 13.6 | 6.2 | 8.23 | 8.81 | 8.52 | 7.82 | 10.9 | 85.7 | 77.6 | 77.6 |
| EPS (basic) | -1.47 | 0.46 | 11.7 | 12.9 | 3.26 | 12.7 | 4.72 | 6.48 | 6.64 | 9.9 | 9.9 |
| EPS (diluted) | -1.47 | 0.36 | 10.9 | 12.3 | 3.12 | 11.5 | 4.42 | 6.34 | 6.48 | 9.44 | 9.44 |
| Book value per share | 0.01 | 4.13 | 3.35 | 5.12 | 4.18 | 6.04 | 6.85 | 8.1 | 64.8 | 70.5 | 70.5 |
| FCF per share | 0.32 | 3.94 | 2.24 | -0.64 | -0.23 | 1.91 | -0.04 | 2.13 | 5.04 | 19.2 | 19.2 |
| Cash per share | 0.44 | 2.73 | 0.94 | 1.62 | 1.18 | 1.99 | 1.4 | 2.36 | 14.1 | 12.7 | 12.7 |
| Capex per share | 0.03 | 0.09 | 0.04 | 0.04 | 0.07 | 0.09 | 0.12 | 0.19 | 1.49 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.74% | 0.68% | 0.71% | 0.47% | 0.74% | 1.07% | 1.51% | 1.76% | 1.74% | — | — |
| Capex / operating cash flow | -10.5% | 5.7% | 6.49% | 104.6% | -1.56% | 29.3% | -18.4% | -8.24% | -6.8% | — | — |
| Payout ratio | — | — | — | — | — | 0% | 0% | 12.7% | 14.9% | 22.8% | 22.8% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Apr 24, 2026 | $0.188 |
| Aug 26, 2025 | $0.194 |
| Apr 17, 2025 | $0.11 |
| Sep 16, 2024 | $0.072 |
| Apr 17, 2024 | $0.066 |
| Sep 14, 2023 | $0.116 |
| — |
| FY21 | — | $12.7 | — | — | $11.4B | — |
| FY20 | — | $3.26 | — | — | $11.6B | — |
| FY19 | — | $12.9 | — | — | $10.6B | — |
| FY18 | — | $11.7 | — | — | $7.6B | — |
| FY17 | — | $0.46 | — | — | $5.6B | — |
| FY16 | — | -$1.47 | — | — | $4.3B | — |
| 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 | $3.5B | $3.5B | $3.2B | $3.6B | $515.4M | $3.7B | $3.1B | $3.6B | $3.4B | $3B | $3.3B | $3.2B |
| YoY change | +30.4% | +15.1% | +8.68% | +19.1% | -85.3% | +4.26% | -4.25% | -1.46% | +563.1% | -16.8% | +6.61% | -11.2% |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 479.6M | 1.1B | 1.1B | 2.1B | 1.6B | 2.7B | 1.8B | 2.8B | 2.3B | 2.2B |
| Receivables | 6.5B | 9.9B | 5.1B | 3.8B | 4.9B | 3.8B | 6.4B | 3.9B | 4.7B | 5.5B |
| Inventory | 107.7M | 101.7M | 57.2M | 106.8M | 47.2M | 47.8M | 53.9M | 33.6M | 22.3M | 24.1M |
| Total current assets | 7.5B | 12.7B | 10.3B | 16.5B | 16.4B | 16.7B | 17.8B | 18.5B | 17.9B | 18.3B |
| Property, plant & equipment | 41.7M | 63.1M | 82.4M | 92.6M | 125.7M | 195.3M | 284.6M | 446.6M | 613.1M | 895M |
| Goodwill & intangibles | — | — | — | 0 | 2B | 1.9B | 1.9B | 1.8B | 1.7B | 1.7B |
| Total assets | 8.7B | 14.7B | 12.5B | 19.2B | 20.3B | 21B | 22.8B | 23.1B | 22.2B | 23.2B |
| Accounts payable | 326M | 647.3M | 1.2B | 1.2B | 713.9M | 441.5M | 408.5M | 1.1B | 929.2M | 955.1M |
| Short-term debt | 7B | 10.7B | 5.1B | 5.8B | 6.6B | 5B | 7.7B | 4.5B | 3.5B | 3.4B |
| Total current liabilities | 8B | 12.9B | 8B | 9.8B | 12B | 10.2B | 12.5B | 12.3B | 9.6B | 9.7B |
| Long-term debt | 721M | 166.9M | 157.9M | 2.5B | 2.7B | 2.6B | 1.5B | 980.1M | 1.8B | 1.4B |
| Total liabilities | 8.7B | 13B | 8.4B | 12.6B | 14.8B | 13B | 14.1B | 13.4B | 11.5B | 11.2B |
| Shareholders' equity | 13.9M | 1.7B | 4.1B | 6.6B | 5.5B | 8.1B | 8.6B | 9.7B | 10.7B | 12B |
| Total debt | 7.8B | 10.9B | 5.2B | 8.3B | 9.3B | 7.5B | 9.2B | 5.5B | 5.3B | 4.8B |
| Net debt | 7.3B | 9.7B | 4.1B | 6.2B | 7.7B | 4.9B | 7.7B | 2.9B | 3B | 2.6B |
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 | 2.5B | 2.8B | 1.9B | 2.4B | 340.6M | 2.3B | 3.2B | 2.1B | 2.2B | 2.2B | 1.6B | 1.2B |
| Receivables | 4.3B | 3.9B | 4.3B | 3.9B | 557.8M | 4.7B | 4.7B | 5.4B | 5.1B | 5.5B | 5B | 4.7B |
| Inventory | 57.3M | 33.6M | 29.6M | 45M | 6.8M | 22.3M | 19.3M | 29.9M | 21M | 24.1M | 20.9M | 26.3M |
| Total current assets | 18.6B | 18.5B | 19.1B | 18.7B | 2.6B | 17.9B | 18.3B | 18.1B | 18.4B | 18.3B | 17.9B | 17.6B |
| Property, plant & equipment | — | 446.6M | — | — | — | 613.1M | — | — | — | 895M | — | — |
| Goodwill & intangibles | 1.8B | 1.8B | 1.8B | 1.8B | 245.3M | 1.7B | 1.7B | 1.7B | 1.7B | 1.7B | 1.6B | 1.6B |
| Total assets | 23.7B | 23.1B | 23.3B | 23B | 3.2B | 22.2B | 22.6B | 22.5B | 23.1B | 23.2B | 22.8B | 22.4B |
| Accounts payable | 14.5M | 1.1B | 33.2M | 43M | 4.5M | 929.2M | 63.3M | 72M | 49.1M | 955.1M | 113.3M | 148.2M |
| Short-term debt | 5.4B | 4.5B | 3.1B | 3B | 496.1M | 3.5B | 4B | 3.7B | 3.8B | 3.4B | 2.3B | 1.8B |
| Total current liabilities | 12.6B | 12.3B | 11B | 10.6B | 1.5B | 9.6B | 9.9B | 9.6B | 10.2B | 9.7B | 8.8B | 8.4B |
| Long-term debt | 1.2B | 980.1M | 2.2B | 2.3B | 144.9M | 1.8B | 1.4B | 1.2B | 917.9M | 1.4B | 1.8B | 1.8B |
| Total liabilities | 13.9B | 13.4B | 13.3B | 12.9B | 1.7B | 11.5B | 11.4B | 10.9B | 11.2B | 11.2B | 10.7B | 10.4B |
| Shareholders' equity | 9.8B | 9.7B | 9.9B | 10.1B | 1.5B | 10.7B | 11.2B | 11.6B | 11.8B | 12B | 12.1B | 12B |
| Total debt | 6.6B | 5.5B | 5.3B | 5.2B | 641M | 5.3B | 5.4B | 4.9B | 4.8B | 4.8B | 4B | 3.7B |
| Net debt | 4.1B | 2.9B | 3.4B | 3.1B | 338M | 3B | 2.2B | 2.8B | 2.6B | 2.6B | 2.5B | 2.5B |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | -117.9M | 240.4M | 2B | 2.3B | 595M | 2.3B | 825.9M | 1.1B | 1.1B | 1.7B |
| Depreciation & amortization | 4.6M | 18.9M | 30.4M | 87.8M | 107.3M | 145.3M | 148.1M | 145.1M | 148.2M | 143.7M |
| Stock-based compensation | 24M | 75.7M | 122.6M | 177.3M | 198.8M | 187.9M | 156.3M | 117.9M | 94.6M | 96.2M |
| Change in working capital | -323M | 240.3M | -1.2B | -2.4B | -6B | -1.7B | -1.9B | -4B | -4.7B | -1.7B |
| Operating cash flow | -305.6M | 663.4M | 835.6M | 47.7M | -5.6B | 415.2M | -809.2M | -2.8B | -3.6B | 3.6B |
| Capital expenditure | -32.1M | -37.8M | -54.2M | -49.9M | -86.6M | -121.5M | -148.8M | -229.5M | -247.1M | — |
| Investing cash flow | -4.4B | -5B | 3.6B | -783.6M | -2.1B | 414.6M | -2.4B | 2.3B | -904.9M | -2.3B |
| Dividends paid | — | — | — | — | — | 0 | 0 | -135.6M | -164.4M | -383.1M |
| Share repurchases | -87.9M | -50M | -171.2M | -339.5M | 0 | 0 | -326.9M | 0 | 0 | -202.1M |
| Financing cash flow | 4.5B | 4.4B | -5.7B | 3B | 1.2B | -1.8B | 1.1B | -3.9B | -402.2M | -1.1B |
| Net change in cash | -201.4M | 87.1M | -1.3B | 2.3B | -6.5B | -956.9M | -2.1B | -4.3B | -4.9B | 301.7M |
| Free cash flow | 347.7M | 1.6B | 2.7B | -828.4M | -297.6M | 2.5B | -50M | 2.6B | 834.4M | 3.3B |
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 | Q4 16 | Q4 17 |
|---|---|---|
| Net income | -12.9M | 100.4M |
| Depreciation & amortization | 1.9M | 5.1M |
| Stock-based compensation | 10M | 19.2M |
| Change in working capital | 8.2M | 160.9M |
| Operating cash flow | 58.4M | 305.4M |
| Capital expenditure | -13.5M | -5.7M |
| Investing cash flow | -1.6B | -1.3B |
| Dividends paid | — | — |
| Share repurchases | 0 | -50M |
| Financing cash flow | 831.6M | 517M |
| Net change in cash | -742.2M | -439.7M |
| Free cash flow | 388.5M | 663.1M |