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 | $0.44 | $0.44 | 0.0% | — | $1.2B | — |
| Q4 25 | $0.44 | $0.47 | +6.8% | — | $1.2B | — |
| Q3 25 | $0.4 | $0.41 | +2.5% | — | $1.1B | — |
| Q2 25 | $0.39 | $0.38 | -2.6% | — | $1.2B | — |
| Q1 25 | $0.41 | $0.4 | -2.4% | — | $1.1B | — |
| Q4 24 | $0.39 | $0.4 | +2.6% | — | $120M | — |
| Q3 24 | $0.35 | $0.38 | +8.6% | — | $170M | — |
| Q2 24 | $0.35 | $0.34 | -2.9% | — | $48M | — |
| Q1 24 | $0.34 | $0.34 | 0.0% | — | $0 | — |
| Q4 23 | $0.34 | $0.36 | +5.9% | — | $160M | — |
| Q3 23 | $0.32 | $0.35 | +9.4% | — | $893M | — |
| Q2 23 | $0.32 | $0.32 | 0.0% | — | $47M | — |
| Q1 23 | $0.34 | $0.34 | 0.0% | — | $0 | — |
| Q4 22 | $0.34 | $0.35 | +2.9% | — | -$794M | — |
| Q3 22 | $0.74 | $0.85 | +14.9% | — | $831M | — |
| Q2 22 | $0.57 | $0.73 | +28.1% | — | $924M | — |
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 | — | $1.54 | — | — | $4.6B | — |
| FY24 | — | $1.33 | — | — | $482M | — |
| FY23 | — | $1.15 | — | — | $383M | — |
| FY22 | — | $4.83 | — | — | $0 | — |
| FY21 | — | $4.64 | — |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|
| Revenue | $2.3B | $2.8B | $0 | $383M | $482M | $4.6B |
| YoY change | — | +23.9% | -100% | +InfinityT% | +25.8% | +856% |
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 | Q1 24 | Q2 24 | Q3 24 |
|---|
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|
| Revenue | 2.3B | 2.8B | 0 | 383M | 482M | 4.6B |
| Cost of revenue | 519M | 703M | -37M | 326M | 368M | 1.4B |
| Gross profit | 1.7B | 2.1B | 37M | 57M | 114M | 3.2B |
| Gross margin | 76.9% | 74.8% | — | 14.9% | 23.7% | 70.2% |
| Research & development | — | — | — | — | — | — |
| Selling, general & administrative | 114M | 132M | 1M | — | — | 56M |
| Operating expenses | 368M | 18M | 36M | 5M | 7M | 201M |
| Operating income | 1.4B | 2.1B | 1M | 52M | 107M | 3B |
| Operating margin | 60.6% | 74.1% | — | 13.6% | 22.2% | 65.8% |
| Non-operating income, net | -188M | 1.7B | 21M | 470M | 570M | 152M |
| Pretax income | 799M | 3.4B | 19M | 451M | 541M | 2.9B |
| Income tax | 226M | 504M | 627M | — | — | 527M |
| Net income | 573M | 2.8B | 19M | 451M | 541M | 2.4B |
| Net margin | 25.5% | 102.1% | — | 117.8% | 112.2% | 52% |
| EBITDA | 1.2B | 3.7B | 35M | 522M | 677M | 3.2B |
| EPS | 0.99 | 4.64 | 4.83 | 1.15 | 1.33 | 1.54 |
| Diluted EPS | 0.99 | 4.64 | 4.83 | 1.13 | 1.33 | 1.52 |
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 | 893M | 160M | 0 | 48M | 170M | 120M | 1.1B | 1.2B | 1.1B | 1.2B | 1.2B | 1.2B |
| Cost of revenue | 307M | 172M | 8M | 47M | 146M | 96M | 259M | 404M | 379M | 331M | 355M | 405M |
| Gross profit | 586M | -12M | -8M | 1M | 24M | 24M | 820M | 749M | 761M | 905M | 887M | 795M |
| Gross margin | 65.6% | -7.5% | — | 2.08% | 14.1% | 20% | 76% | 65% | 66.8% | 73.2% | 71.4% | 66.3% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | 6M | 18M | 23M | 9M | 22M | 25M |
| Operating expenses | — | — | — | 1M | 2M | 2M | 82M | 163M | -2M | -42M | 24M | -410M |
| Operating income | 586M | -17M | -8M | 0 | 22M | 22M | 738M | 586M | 763M | 947M | 863M | 1.2B |
| Operating margin | 65.6% | -10.6% | — | 0% | 12.9% | 18.3% | 68.4% | 50.8% | 66.9% | 76.6% | 69.5% | 100.4% |
| Non-operating income, net | -21M | 104M | 110M | 130M | 138M | 192M | 3M | 126M | 13M | 10M | 91M | 240M |
| Pretax income | 562M | 95M | 102M | 124M | 129M | 186M | 582M | 659M | 770M | 914M | 696M | 1.3B |
| Income tax | 52M | — | — | 142M | 96M | — | 75M | 75M | 78M | 299M | 110M | 162M |
| Net income | 510M | 95M | 102M | 124M | 129M | 186M | 507M | 584M | 692M | 615M | 586M | 1.2B |
| Net margin | 57.1% | 59.4% | — | 258.3% | 75.9% | 155% | 47% | 50.7% | 60.7% | 49.8% | 47.2% | 97.7% |
| EBITDA | 568M | 87M | -8M | 132M | 164M | 214M | 744M | 724M | 838M | 976M | 967M | 1.5B |
| EPS | 0.3 | 0.23 | 0.26 | 0.3 | 0.31 | 0.42 | 0.36 | 0.38 | 0.45 | 0.35 | 0.38 | 0.56 |
| Diluted EPS | 0.3 | 0.23 | 0.25 | 0.3 | 0.3 | 0.42 | 0.36 | 0.38 | 0.44 | 0.34 | 0.38 | 0.56 |
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 | — | — | — | — | 11.4B | 15.7B | 22.8B | — | 71.1B |
| Enterprise value | — | — | — | — | 11.4B | 16B | 23B | — | 78.2B |
| Shares outstanding | — | — | 402.7M | 402.7M | 396.2M | 391.7M | 420.2M | 1.6B | 1.6B |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | — | 597.8 | 34.9 | 42.1 | — | 25.3 |
| P/S | — | — | — | — | — | 41.1 | 47.2 | — | 12.3 |
| P/B | — | — | — | — | 4.78 | 7.55 | 6.95 | — | 9.36 |
| EV/EBITDA | — | — | — | — | 324.6 | 30.6 | 33.9 | — | 20.4 |
| EV/Sales | — | — | — | — | — | 41.7 | 47.7 | — | 13.6 |
| Earnings yield | — | — | — | — | 0.17% | 2.87% | 2.38% | — | 3.95% |
| FCF yield | — | — | — | — | -3.41% | 3.23% | 2.75% | — | 3.76% |
| PEG | — | — | — | — | — | — | — | — | 0.53 |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | — | — | 76.9% | 74.8% | — | 14.9% | 23.7% | 70.2% | 66.3% |
| Operating margin | — | — | 60.6% | 74.1% | — | 13.6% | 22.2% | 65.8% | 68.7% |
| Net margin | — | — | 25.5% | 102.1% | — | 117.8% | 112.2% | 52% | 48.9% |
| ROE | — | — | 2% | 19.8% | 0.8% | 21.6% | 16.5% | 23.3% | 26.8% |
| ROA | — | — | 0.17% | 11.1% | 0.6% | 14.1% | 12.3% | 14.1% | 13% |
| ROIC | — | — | 0.6% | 14.2% | 0% | — | — | 20.1% | 20% |
| Return on tangible assets | — | — | 0.22% | 11.4% | 0.75% | 14.1% | 12.3% | 14.9% | 16% |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Current ratio | — | — | 0.85 | 0.96 | 1 | 0.8 | 0.88 | 3.45 | 1.27 |
| Quick ratio | — | — | 0.72 | 0.96 | 1 | 0.8 | 0.88 | 3.45 | 2.64 |
| Debt / equity | — | — | 5.17 | 0.03 | 0 | 0.12 | 0.07 | 0.35 | 0.34 |
| Debt / assets | — | — | 0.43 | 0.02 | 0 | 0.08 | 0.05 | 0.21 | 0.26 |
| Net debt / EBITDA | — | — | 112.4 | -0.54 | 0.06 | 0.47 | 0.31 | 0.63 | 0.89 |
| Interest coverage | — | — | 3.12 | 9.77 | 7.33 | 7.35 | 4.98 | 11.8 | 8.85 |
| Effective tax rate | — | — | 28.3% | 15% | 100% | — | — | 18% | 17.5% |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | — | — | 5.59 | 6.92 | 0 | 0.98 | 1.15 | 2.86 | 3.57 |
| EPS (basic) | — | — | 0.99 | 4.64 | 4.83 | 1.15 | 1.33 | 1.54 | 1.54 |
| EPS (diluted) | — | — | 0.99 | 4.64 | 4.83 | 1.13 | 1.33 | 1.52 | 1.74 |
| Book value per share | — | — | 71.3 | 35.8 | 6 | 5.32 | 7.8 | 6.39 | 4.7 |
| FCF per share | — | — | 4.39 | 3.5 | -0.98 | 1.3 | 1.49 | 1.3 | 1.45 |
| Cash per share | — | — | 38.3 | 6.19 | 0 | 0.02 | 0.03 | 0.98 | 0.94 |
| Capex per share | — | — | 0.05 | 0.09 | 0.03 | — | — | — | — |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | 0.89% | 1.26% | — | — | — | — | — |
| Capex / operating cash flow | — | — | 1.18% | 2.36% | -3.28% | — | — | — | — |
| Payout ratio | — | — | 220.6% | 49% | 16.8K% | 112% | 116.5% | 117.5% | 108% |
| Dividend yield | — | — | — | — | 28% | 3.21% | 2.77% | — | 4.51% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 31, 2026 | $0.502 |
| May 29, 2026 | $0.502 |
| Feb 27, 2026 | $0.502 |
| Nov 28, 2025 | $0.438 |
| Aug 29, 2025 | $0.438 |
| May 30, 2025 | $0.438 |
| Feb 28, 2025 | $0.4375 |
| Nov 29, 2024 | $0.38 |
| Date | Ratio |
|---|---|
| Apr 2, 2020 | 3:2 |
| — |
| $2.8B |
| — |
| FY20 | — | $0.99 | — | — | $2.3B | — |
| Q4 24 |
|---|
| Q1 25 |
|---|
| Q2 25 |
|---|
| Q3 25 |
|---|
| Q4 25 |
|---|
| Q1 26 |
|---|
| Q2 26 |
|---|
| Revenue | $893M | $160M | $0 | $48M | $170M | $120M | $1.1B | $1.2B | $1.1B | $1.2B | $1.2B | $1.2B |
| YoY change | +7.46% | +120.2% | 0% | +2.13% | -81% | -25% | +InfinityT% | +2.3K% | +570.6% | +930% | +15.1% | +4.08% |
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 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 11.8B | 10.4B | 15.4B | 2.5B | 1M | 9M | 12M | 1.6B |
| Receivables | 11.9B | 13.9B | 14.2B | 26M | 245M | — | — | 106M |
| Inventory | 4.6B | 7.1B | 6.3B | — | — | — | — | — |
| Total current assets | 30.4B | 34.8B | 41.9B | 10.1B | 783M | 895M | 980M | 6.9B |
| Property, plant & equipment | -10B | -13.1B | -16.4B | — | — | — | — | 92M |
| Goodwill & intangibles | 55.2B | 84.5B | 78.7B | 626M | 616M | — | — | 940M |
| Total assets | 256.3B | 324B | 343.7B | 25.6B | 3.2B | 3.2B | 4.4B | 17B |
| Accounts payable | 14.3B | 23.2B | 25.9B | 561M | 781M | 859M | 879M | 599M |
| Short-term debt | 11.2B | 15.7B | 21.3B | 461M | 3M | 256M | 219M | 462M |
| Total current liabilities | 26.3B | 40.6B | 49.5B | 10.5B | 784M | 1.1B | 1.1B | 2B |
| Long-term debt | 107.1B | 127.7B | 127.1B | — | — | — | — | 3.2B |
| Total liabilities | 144.7B | 190B | 202.9B | 11.2B | 784M | 1.1B | 1.1B | 6.7B |
| Shareholders' equity | 24.7B | 29.6B | 28.7B | 14.4B | 2.4B | 2.1B | 3.3B | 10.3B |
| Total debt | 118.2B | 143.4B | 148.4B | 461M | 3M | 256M | 219M | 3.6B |
| Net debt | 109.8B | 136.6B | 138.5B | -2B | 2M | 247M | 207M | 2B |
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 | 12M | 9M | 9M | 10M | 16M | 12M | 332M | 480M | 1.1B | 1.6B | 1.1B | 1.5B |
| Receivables | — | — | — | — | — | — | 507M | 389M | 373M | 106M | 440M | 339M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 835M | 895M | 814M | 779M | 939M | 980M | 5.8B | 6B | 6.5B | 6.9B | 6.4B | 7.5B |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | 92M | — | — |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | 940M | 930M | 916M |
| Total assets | 3.2B | 3.2B | 3.2B | 4.2B | 4.3B | 4.4B | 15B | 16.1B | 16.5B | 17B | 17.9B | 20.1B |
| Accounts payable | 761M | 859M | 710M | 709M | 858M | 879M | 2.1B | 2.4B | 2.5B | 599M | 2.1B | 2.2B |
| Short-term debt | 189M | 256M | — | — | 210M | 219M | 404M | 507M | 453M | 462M | — | 589M |
| Total current liabilities | 1B | 1.1B | 978M | 925M | 1.1B | 1.1B | 3.4B | 3.9B | 3B | 2B | 2.2B | 2.8B |
| Long-term debt | — | — | — | — | — | — | 235M | 743M | 2.4B | 3.2B | 3.8B | 4.7B |
| Total liabilities | 1B | 1.1B | 978M | 925M | 1.1B | 1.1B | 4.1B | 5.1B | 5.8B | 6.7B | 6.7B | 8.2B |
| Shareholders' equity | 2.2B | 2.1B | 2.2B | 3.3B | 3.2B | 3.3B | 10.9B | 11B | 10.7B | 10.3B | 11.2B | 11.9B |
| Total debt | 189M | 256M | — | — | 210M | 219M | 639M | 1.3B | 2.8B | 3.6B | 3.8B | 5.3B |
| Net debt | 177M | 247M | — | — | 194M | 207M | 307M | 770M | 1.7B | 2B | 2.7B | 3.8B |
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 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|
| Net income | 573M | 2.8B | 2.9B | 451M | 541M | 2.4B |
| Depreciation & amortization | 7M | 11M | 13M | — | — | 40M |
| Stock-based compensation | 99M | 199M | -48M | 6M | 3M | 352M |
| Change in working capital | 102M | -246M | -3B | — | -3M | 5M |
| Operating cash flow | 1.7B | 1.5B | -396M | 457M | 543M | 2.1B |
| Capital expenditure | -20M | -35M | -13M | — | — | — |
| Investing cash flow | -759M | -861M | 1.7B | -41M | -41M | -339M |
| Dividends paid | -1.3B | -1.4B | -3.2B | -505M | -630M | -2.8B |
| Share repurchases | — | — | — | -319M | -10M | -412M |
| Financing cash flow | -576M | -187M | -280M | -563M | -583M | -590M |
| Net change in cash | 364M | 432M | 1B | -147M | -81M | 1.2B |
| Free cash flow | 1.8B | 1.4B | -387M | 508M | 627M | 2.1B |
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 | Q2 23 | Q3 23 | Q4 23 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 109M | 510M | -1.2B | 124M | 537M | -887M | 507M | 584M | 692M | 615M | 586M | 1.2B |
| Depreciation & amortization | 3M | 3M | — | — | 4M | — | 3M | 11M | 16M | 10M | 13M | 13M |
| Stock-based compensation | 1M | 9M | -17M | 0 | 42M | -78M | 35M | 27M | 32M | 258M | 37M | 42M |
| Change in working capital | -42M | 147M | — | — | -121M | 215M | -384M | 183M | 204M | -5M | -126M | -168M |
| Operating cash flow | 103M | 604M | -1.2B | 124M | 540M | -921M | 299M | 529M | 745M | 706M | 339M | 545M |
| Capital expenditure | -3M | -3M | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | 8M | 36M | — | -1M | -1.3B | -82M | 84M | -490M | -8M | -76M | 160M | -308M |
| Dividends paid | -127M | -524M | 1.1B | -161M | -620M | 1.2B | -707M | -702M | -706M | -703M | -809M | -802M |
| Share repurchases | -36M | 0 | -319M | 0 | — | — | -116M | 0 | -69M | -227M | -376M | -200M |
| Financing cash flow | -139M | -608M | 1B | -157M | -628M | 1.3B | -422M | 108M | -161M | -108M | -983M | 173M |
| Net change in cash | -28M | 32M | -141M | -34M | -1.4B | 277M | -39M | 147M | 576M | 522M | -484M | 410M |
| Free cash flow | 134M | 596M | -573M | 159M | 567M | -849M | 265M | 529M | 745M | 706M | 339M | 545M |
| Jun 20, 2016 | 1016:1000 |
| May 13, 2015 | 3:2 |
| Apr 15, 2013 | 1033:1000 |
| May 1, 2012 | 1000000:890149 |
| Jun 4, 2007 | 3:2 |
| Apr 28, 2006 | 3:2 |
| Jun 2, 2004 | 3:2 |
| Aug 11, 1997 | 3:2 |
| Apr 14, 1986 | 2:1 |