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 | $0.46 | $1 | +117.4% | — | $6.5B | — |
| Q1 26 | $0.36 | $0.19 | -47.2% | — | $6.4B | — |
| Q4 25 | -$0.15 | -$0.02 | +86.7% | — | $7.1B | — |
| Q2 25 | $0.24 | $0.56 | +133.3% | — | $6.7B | — |
| Q1 25 | $0.07 | $0.2 | +185.7% | — | $6.7B | — |
| Q4 24 | $0.13 | -$0.54 | -515.4% | — | $2.2B | — |
| Q3 24 | $0.1 | -$3.51 | -3610.0% | — | $2.2B | — |
| Q2 24 | -$0.02 | $0.13 | +750.0% | — | $1.9B | — |
| Q1 24 | -$1.58 | $2.93 | +285.4% | — | $1.9B | — |
| Q4 23 | $6.42 | -$15.3 | -337.5% | — | -$1.1B | — |
| Q3 23 | -$0.46 | -$0.16 | +65.2% | — | $2B | — |
| Q2 23 | — | -$1.32 | — | — | $1.9B | — |
| Q1 23 | -$0.08 | $1.18 | +1575.0% | — | $1.9B | — |
| Q4 22 | -$0.09 | $0.04 | +144.4% | — | $3.1B | — |
| Q3 22 | -$0.05 | -$0.42 | -740.0% | — | $2.9B | — |
| Q2 22 | $0.02 | -$0.38 | -2000.0% | — | $2.3B | — |
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 | — | -$0.3 | — | — | $27.5B | — |
| FY24 | — | -$12.2 | — | — | $8.2B | — |
| FY23 | — | $7.11 | — | — | $7.7B | — |
| FY22 | — | $12.5 | — | — | $6.8B | — |
| 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 | $7B | $9.9B | $9.6B | $6.4B | $6.8B | $7.7B | $8.2B | $27.5B |
| YoY change | — | +42.4% | -3% | -33.6% | +6.71% | +12.9% | +6.83% | +234.5% |
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 | 7B | 9.9B | 9.6B | 6.4B | 6.8B | 7.7B | 8.2B | 27.5B |
| Cost of revenue | 6.5B | 9.1B | 8.9B | 6B | 6.2B | 6.8B | 7.6B | 22.2B |
| Gross profit | 443M | 845M | 753M | 392M | 640M | 889M | 640M | 5.3B |
| Gross margin | 6.37% | 8.53% | 7.84% | 6.15% | 9.41% | 11.6% | 7.8% | 19.3% |
| Research & development | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 212M | 336M | 313M | 167M | 203M | 268M | 326M | 1.2B |
| Operating expenses | 212M | 336M | 447M | 167M | 203M | 268M | 577M | 1.2B |
| Operating income | 231M | 509M | 440M | 225M | 437M | 621M | 63M | 4.2B |
| Operating margin | 3.32% | 5.14% | 4.58% | 3.53% | 6.42% | 8.08% | 0.77% | 15.1% |
| Non-operating income, net | -135M | -238M | -176M | 2M | 748M | -654M | -1.3B | -536M |
| Pretax income | -76M | -125M | -141M | 17M | 662M | -911M | -2.1B | 480M |
| Income tax | 43M | 9M | -14M | 5M | -34M | 72M | -148M | 93M |
| Net income | -119M | -134M | -127M | 93M | 1.1B | 2.8B | -1.9B | 387M |
| Net margin | -1.71% | -1.35% | -1.32% | 1.46% | 15.8% | 36.8% | -23.5% | 1.41% |
| EBITDA | 478M | 1.3B | 970M | 828M | 603M | 2.2B | 2.1B | 6.9B |
| EPS | -0.65 | -1.73 | -2.22 | 0.49 | 12.5 | 7.11 | -12.2 | -0.3 |
| Diluted EPS | -0.65 | -1.73 | -2.22 | 0.49 | 12.5 | 7.11 | -12.2 | -0.3 |
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 | 2B | -1.1B | 1.9B | 1.9B | 2.2B | 2.2B | 6.7B | 6.7B | 6.9B | 7.1B | 6.4B | 6.5B |
| Cost of revenue | 1.8B | -926M | 1.7B | 1.9B | 2B | 2B | 5.4B | 5.5B | 5.7B | 5.6B | 5.1B | 5.2B |
| Gross profit | 204M | -180M | 213M | 69M | 190M | 168M | 1.3B | 1.2B | 1.3B | 1.5B | 1.3B | 1.3B |
| Gross margin | 10.4% | 16.3% | 11.4% | 3.58% | 8.62% | 7.61% | 20% | 18.4% | 18.2% | 20.8% | 20.4% | 19.6% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 66M | -80M | 64M | 77M | 78M | 107M | 311M | 271M | 278M | 291M | 296M | 289M |
| Operating expenses | 66M | -80M | 64M | 77M | 190M | 164M | 311M | 271M | 278M | 291M | 296M | 289M |
| Operating income | 138M | -100M | 149M | -8M | 0 | 4M | 1B | 959M | 978M | 1.2B | 1B | 984M |
| Operating margin | 7.03% | 9.04% | 7.99% | -0.41% | 0% | 0.18% | 15.4% | 14.3% | 14.1% | 16.7% | 15.8% | 15.1% |
| Non-operating income, net | 98M | -858M | -123M | 180M | -337M | -1.1B | 123M | -88M | -349M | -222M | 40M | -175M |
| Pretax income | 9M | -948M | -184M | -31M | -544M | -1.3B | 389M | 70M | -155M | 176M | 288M | 70M |
| Income tax | -31M | 15M | -10M | -71M | -33M | -34M | 133M | -65M | -33M | 58M | 72M | -23M |
| Net income | 7M | 2.8B | -174M | 40M | -511M | -1.3B | 256M | 135M | -122M | 118M | 216M | 93M |
| Net margin | 0.36% | -257.6% | -9.33% | 2.07% | -23.2% | -58% | 3.79% | 2.02% | -1.76% | 1.66% | 3.36% | 1.43% |
| EBITDA | 284M | 927M | 448M | -51M | 524M | 1.3B | 1.6B | 1.7B | 1.6B | 2B | 1.8B | 1.8B |
| EPS | 1.33 | 6.22 | -2.06 | 1.7 | -6.39 | -5.43 | 0.38 | 0.12 | -0.28 | -0.48 | 0.19 | 0.18 |
| Diluted EPS | 1.33 | 6.22 | -2.06 | 1.7 | -6.39 | -5.43 | 0.38 | 0.12 | -0.28 | -0.48 | 0.19 | 0.18 |
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 | — | — | — | — | 1.4B | 1.7B | 1.8B | — | 5.2B |
| Enterprise value | — | — | — | — | 14B | 10B | 9.5B | — | 56.8B |
| Shares outstanding | 74M | 74M | 74M | 74M | 73M | 73M | 73M | 87.7M | 87.7M |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | — | 1.27 | 0.6 | — | — | 6.88 |
| P/S | — | — | — | — | 0.2 | 0.22 | 0.22 | — | 0.19 |
| P/B | — | — | — | — | 0.34 | 0.36 | 0.67 | — | 0.96 |
| EV/EBITDA | — | — | — | — | 23.3 | 4.51 | 4.53 | — | 8.6 |
| EV/Sales | — | — | — | — | 2.06 | 1.31 | 1.16 | — | 2.11 |
| Earnings yield | — | — | — | — | 78.5% | 166.6% | — | — | 14.5% |
| FCF yield | — | — | — | — | -34.6% | -29.2% | -23.1% | — | 25.9% |
| PEG | — | — | — | — | — | — | — | — | 0.14 |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 6.37% | 8.53% | 7.84% | 6.15% | 9.41% | 11.6% | 7.8% | 19.3% | 19.6% |
| Operating margin | 3.32% | 5.14% | 4.58% | 3.53% | 6.42% | 8.08% | 0.77% | 15.1% | 15.1% |
| Net margin | -1.71% | -1.35% | -1.32% | 1.46% | 15.8% | 36.8% | -23.5% | 1.41% | -0.2% |
| ROE | — | -4.23% | -4.69% | 8.19% | 26.4% | 59.4% | -73.1% | 2.53% | 1.98% |
| ROA | — | -0.8% | -0.76% | 0.58% | 3.93% | 13.4% | -10.1% | 0.51% | 3.37% |
| ROIC | — | 6.22% | 5.77% | 2.03% | 2.61% | 4.74% | 0.61% | 6.02% | 5.87% |
| Return on tangible assets | — | -4.51% | -3.89% | 3.06% | -21.3% | -69.3% | 68.6% | 3.19% | 1.85% |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Current ratio | — | 1.01 | 0.98 | 0.69 | 0.82 | 0.57 | 0.61 | 1.67 | 1.44 |
| Quick ratio | — | 0.83 | 0.81 | 0.58 | 0.71 | 0.56 | 0.6 | 1.39 | 1.22 |
| Debt / equity | — | 1.84 | 2.1 | 6.67 | 3.29 | 1.92 | 3.33 | 2.91 | 2.96 |
| Debt / assets | — | 0.35 | 0.34 | 0.48 | 0.49 | 0.43 | 0.46 | 0.59 | 0.58 |
| Net debt / EBITDA | — | 3.9 | 5.07 | 8.07 | 21 | 3.75 | 3.69 | 5.8 | 5.78 |
| Effective tax rate | 0% | 0% | 0% | 29.4% | 0% | 0% | 0% | 19.4% | 19.5% |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 94 | 133.8 | 129.8 | 86.1 | 93.2 | 105.3 | 112.5 | 313 | 131.2 |
| EPS (basic) | -0.65 | -1.73 | -2.22 | 0.49 | 12.5 | 7.11 | -12.2 | -0.3 | -0.3 |
| EPS (diluted) | -0.65 | -1.73 | -2.22 | 0.49 | 12.5 | 7.11 | -12.2 | -0.3 | -0.43 |
| Book value per share | — | 42.8 | 36.6 | 15.4 | 55.8 | 65.2 | 36.1 | 174.5 | 26.4 |
| FCF per share | -4.42 | 4.68 | 0.5 | -1.49 | -6.5 | -6.8 | -5.59 | 13.3 | 1.95 |
| Cash per share | — | 10.7 | 10.5 | 12.1 | 10.1 | 10.8 | 13.8 | 48.7 | 20 |
| Capex per share | 2.53 | 5.22 | 6.32 | 9.72 | 8.53 | 8.43 | 4.06 | — | — |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.69% | 3.9% | 4.87% | 11.3% | 9.14% | 8% | 3.61% | — | — |
| Capex / operating cash flow | -141.7% | 75.2% | 155.5% | 138.8% | 706.8% | 16% | -19.7% | — | — |
| Payout ratio | -286.6% | -241.8% | -24.4% | 0% | 8.92% | 0.64% | -0.93% | 27.1% | 3.09% |
| Dividend yield | — | — | — | — | 7% | 1.06% | 1.02% | — | 1% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 31, 2026 | $0.063 |
| May 29, 2026 | $0.063 |
| Mar 23, 2026 | $0.063 |
| Nov 28, 2025 | $0.063 |
| Aug 29, 2025 | $0.063 |
| May 30, 2025 | $0.063 |
| Feb 28, 2025 | $0.0625 |
| Nov 29, 2024 | $0.0625 |
| — |
| $0.49 |
| — |
| — |
| $6.4B |
| — |
| FY20 | — | -$2.22 | — | — | $9.6B | — |
| FY19 | — | -$1.73 | — | — | $9.9B | — |
| FY18 | — | -$0.65 | — | — | $7B | — |
| 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 | $2B | -$1.1B | $1.9B | $1.9B | $2.2B | $2.2B | $6.7B | $6.7B | $6.9B | $7.1B | $6.4B | $6.5B |
| YoY change | -32.4% | -135.4% | 0% | +1.1% | +12.3% | +299.7% | +261.9% | +247.1% | +213.8% | +221.1% | -4.64% | -2.96% |
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 | 792M | 777M | 894M | 736M | 787M | 1B | 4.3B |
| Receivables | 1.7B | 1.6B | 1.6B | 2.3B | 1.4B | 1.3B | 6.5B |
| Inventory | 726M | 713M | 580M | 635M | 61M | 52M | 2.6B |
| Total current assets | 4.1B | 4.2B | 3.9B | 4.9B | 2.8B | 2.9B | 15B |
| Property, plant & equipment | 1.8B | 1.7B | 1.5B | 1.5B | 688M | 576M | 8.2B |
| Goodwill & intangibles | 13.7B | 13.4B | 12.9B | 32.4B | 25.3B | 21.9B | 63.6B |
| Total assets | 16.7B | 16.7B | 15.9B | 27.4B | 21.2B | 19.1B | 75.8B |
| Accounts payable | 1.3B | 1.4B | 1.4B | 1.3B | 849M | 829M | 3.5B |
| Short-term debt | 348M | 180M | 2B | 491M | 836M | 155M | 1.6B |
| Total current liabilities | 4.1B | 4.3B | 5.6B | 6B | 4.8B | 4.8B | 9B |
| Long-term debt | 5.5B | 5.5B | 5.6B | 12.9B | 8.3B | 8.6B | 43B |
| Total liabilities | 13.5B | 14B | 14.8B | 23.3B | 16.4B | 16.5B | 60.5B |
| Shareholders' equity | 3.2B | 2.7B | 1.1B | 4.1B | 4.8B | 2.6B | 15.3B |
| Total debt | 5.8B | 5.7B | 7.6B | 13.4B | 9.1B | 8.8B | 44.6B |
| Net debt | 5B | 4.9B | 6.7B | 12.7B | 8.4B | 7.8B | 41B |
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 | 646M | 787M | 784M | 754M | 673M | 1B | 4.2B | 4.2B | 4.8B | 4.3B | 5.3B | 4.1B |
| Receivables | 2.1B | 1.4B | 1.5B | 1.4B | 1.5B | 1.3B | 6B | 6.2B | 6.9B | 6.5B | 6.1B | 6.2B |
| Inventory | 704M | 61M | 59M | 63M | 64M | 52M | 2.7B | 2.9B | 2.7B | 2.6B | 2.7B | 2.8B |
| Total current assets | 4.6B | 2.8B | 2.9B | 2.8B | 2.8B | 2.9B | 15.1B | 15.9B | 15.5B | 15B | 15.8B | 19B |
| Property, plant & equipment | -1.2B | 688M | -666M | -713M | -770M | 576M | -6.1B | -5.8B | — | 8.2B | -6.5B | -6.3B |
| Goodwill & intangibles | 31.1B | 25.3B | 24.8B | 24.2B | 24.2B | 21.9B | 64.4B | 64.9B | 64.3B | 63.6B | 63.1B | 62.4B |
| Total assets | 26.3B | 21.2B | 20.9B | 20.5B | 20.6B | 19.1B | 75.9B | 75.3B | 75.4B | 75.8B | 77.1B | 78.8B |
| Accounts payable | 1.1B | 849M | 833M | 868M | 904M | 829M | 3.4B | 3.4B | 7.8B | 3.5B | 3.3B | 3.4B |
| Short-term debt | 1.5B | 836M | 340M | 275M | 203M | 155M | 1.6B | 1.6B | 1.3B | 1.6B | 1.8B | 2.2B |
| Total current liabilities | 6.7B | 4.8B | 4.7B | 4.4B | 4.7B | 4.8B | 10.1B | 9.5B | 9.1B | 9B | 11.1B | 13.2B |
| Long-term debt | 12B | 8.3B | 8.5B | 8.3B | 8.6B | 8.6B | 42.7B | 42.9B | 42B | 43B | 43.8B | 43.5B |
| Total liabilities | 22.7B | 16.4B | 16.3B | 15.9B | 16.6B | 16.5B | 61B | 60B | 59.9B | 60.5B | 61.5B | 63.4B |
| Shareholders' equity | 3.7B | 4.8B | 4.6B | 4.6B | 4B | 2.6B | 14.9B | 15.3B | 15.5B | 15.3B | 15.5B | 15.4B |
| Total debt | 13.5B | 9.1B | 8.8B | 8.6B | 8.8B | 8.8B | 44.3B | 44.4B | 43.3B | 44.6B | 45.6B | 45.7B |
| Net debt | 12.9B | 8.4B | 8.1B | 7.9B | 8.2B | 7.8B | 40.9B | 41.1B | 39.8B | 41B | 41.1B | 42.2B |
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 | -119M | -134M | -127M | 93M | 1.1B | 2.8B | -1.9B | 387M |
| Depreciation & amortization | 247M | 520M | 585M | 603M | 892M | 1B | 780M | 3B |
| Stock-based compensation | — | — | — | — | — | — | — | — |
| Change in working capital | -257M | 208M | -61M | -133M | -551M | -126M | -366M | 236M |
| Operating cash flow | -132M | 513M | 301M | 518M | 88M | 3.8B | -1.5B | 3.2B |
| Capital expenditure | -187M | -386M | -468M | -719M | -622M | -615M | -296M | — |
| Investing cash flow | -3.7B | -4.1B | -235M | -478M | -9.2B | 3.8B | -335M | -1.2B |
| Dividends paid | 341M | -324M | -31M | 0 | -96M | -18M | -18M | -105M |
| Share repurchases | — | — | — | — | — | — | — | — |
| Financing cash flow | 4.5B | 3.2B | -293M | 14M | 9.3B | -3.9B | 797M | 72M |
| Net change in cash | 625M | -380M | -227M | 54M | 190M | 3.7B | -1B | 2.1B |
| Free cash flow | -327M | 346M | 37M | -110M | -474M | -496M | -408M | 1.2B |
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 | 7M | 2.8B | -174M | 40M | -511M | -1.3B | 256M | 135M | -122M | 118M | 216M | 93M |
| Depreciation & amortization | 249M | 221M | 196M | 194M | 194M | 196M | 730M | 767M | 772M | 761M | 760M | 775M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -121M | 114M | -115M | 129M | -318M | -62M | 116M | 147M | 356M | -383M | -117M | -873M |
| Operating cash flow | -90M | 3.6B | -36M | 71M | -357M | -1.2B | 824M | 483M | 1.3B | 632M | 765M | 7M |
| Capital expenditure | -165M | -129M | -75M | -78M | -74M | -69M | -431M | — | — | — | — | — |
| Investing cash flow | -168M | 3.6B | -77M | -94M | -78M | -86M | -1.5B | -36M | 132M | -312M | 13M | -825M |
| Dividends paid | -5M | -4M | -5M | -4M | -5M | -4M | -13M | -40M | -25M | -27M | -108M | -39M |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -27M | -3.7B | 124M | 110M | 177M | 386M | 757M | -224M | -744M | 300M | 625M | 890M |
| Net change in cash | -285M | 3.5B | 11M | 87M | -258M | -881M | 127M | 223M | 688M | 620M | 1.4B | 72M |
| Free cash flow | -145M | 51M | -129M | -44M | -271M | 36M | 321M | 8M | 763M | 78M | 276M | -715M |