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 | $5.76 | $7.3 | +26.7% | — | $160M | — |
| Q1 26 | $5.96 | $5.15 | -13.6% | — | $2.9B | — |
| Q4 25 | $5.86 | $6.61 | +12.8% | — | $1.9B | — |
| Q3 25 | $5.45 | $6.16 | +13.0% | — | $1.3B | — |
| Q2 25 | $4.64 | $4.87 | +5.0% | — | -$483M | — |
| Q1 25 | $3.16 | -$0.48 | -115.2% | — | $3.7B | — |
| Q4 24 | $1.66 | $4.45 | +168.1% | — | $158M | — |
| Q3 24 | $4.67 | $4.6 | -1.5% | — | $2.1B | — |
| Q2 24 | $4.36 | $5.32 | +22.0% | — | $1.2B | — |
| Q1 24 | $3.76 | $4.23 | +12.5% | — | -$359M | — |
| Q4 23 | $3.47 | $2.53 | -27.1% | — | $905M | — |
| Q3 23 | $3.53 | $3.8 | +7.6% | — | $2.6B | — |
| Q2 23 | $3.5 | $3.34 | -4.6% | — | $431M | — |
| Q1 23 | $3.87 | $3.15 | -18.6% | — | -$754M | — |
| Q4 22 | $5.21 | $5.66 | +8.6% | — | -$535M | — |
| Q3 22 | $2.9 | $4.24 | +46.2% | — | $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 | — | -$0.24 | — | — | $6.5B | — |
| FY24 | — | $11.9 | — | — | $3.1B | — |
| FY23 | — | $11 | — | — | $3.2B | — |
| FY22 | — | $72.3 | — | — | $9.7B | — |
| 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 | $13.7B | $3.5B | $4.6B | $5.5B | $9.7B | $3.2B | $3.1B | $6.5B |
| YoY change | — | -74.5% | +33.1% | +18.5% | +76.9% | -66.7% | -4.6% | +110.6% |
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 | 13.7B | 3.5B | 4.6B | 5.5B | 9.7B | 3.2B | 3.1B | 6.5B |
| Cost of revenue | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 1B | 994M | 985M | 1.1B | 875M | 1B | 1.1B | 1.1B |
| Operating expenses | 1B | 994M | 1.3B | 1.4B | 1.2B | 1.4B | 1.4B | 1.4B |
| Operating income | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — |
| Non-operating income, net | 65M | 69M | 64M | 94M | 85M | 67M | 44M | 61M |
| Pretax income | 2.4B | -811M | -2.5B | 4.3B | 7.7B | 958M | 1B | -114M |
| Income tax | 338.3M | -369M | -854M | 666M | 1.5B | 4M | 46M | -186M |
| Net income | 2.1B | -442M | -1.6B | 3.7B | 6.2B | 954M | 976M | 72M |
| Net margin | 15% | -12.7% | -35.3% | 66.9% | 64% | 29.4% | 31.6% | 1.11% |
| EBITDA | — | — | — | — | — | — | — | — |
| EPS | 21 | -5.26 | -17.3 | 36.4 | 72.3 | 11 | 11.9 | -0.24 |
| Diluted EPS | 21 | -5.26 | -17.3 | 36.2 | 69.8 | 10.8 | 11.7 | -0.24 |
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 | 2.6B | 905M | -359M | 1.2B | 2.1B | 158M | 3.7B | -483M | 1.3B | 1.9B | 2.9B | 160M |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 232M | 301M | 271M | 258M | 310M | 281M | 259M | 274M | 264M | 270M | 299M | 265M |
| Operating expenses | 340M | 394M | 355M | 338M | 384M | 353M | 348M | 360M | 344M | 345M | 399M | 358M |
| Operating income | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | 18M | 15M | 1M | 10M | 14M | 19M | 14M | 16M | 15M | 16M | 12M | 18M |
| Pretax income | 3.5B | -2B | 903M | 318M | -579M | 380M | -17M | 189M | 72M | -358M | -400M | 665M |
| Income tax | 712M | -395M | 101M | 36M | -113M | 22M | 1M | 4M | -19M | -172M | 20M | 5M |
| Net income | 2.8B | -1.6B | 802M | 282M | -466M | 358M | -18M | 185M | 91M | -186M | -420M | 660M |
| Net margin | 107.6% | -172.4% | -223.4% | 23.5% | -22.3% | 226.6% | -0.48% | -38.3% | 6.75% | -9.68% | -14.4% | 412.5% |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | 33.7 | -19.6 | 10 | 3.45 | -6.37 | 4.5 | -0.48 | 2.34 | 0.93 | -3.13 | -6.24 | 9.18 |
| Diluted EPS | 33.4 | -19.6 | 9.94 | 3.43 | -6.37 | 4.45 | -0.48 | 2.34 | 0.92 | -3.13 | -6.24 | 9.16 |
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 | — | — | — | 3.9B | 3B | 4.2B | 6.6B | 7.6B | 8.9B |
| Enterprise value | — | — | — | -46.2B | -39.4B | -34.9B | -33.1B | -40.9B | 9.7B |
| Shares outstanding | 94.5M | 94.5M | 94.5M | 94M | 85.5M | 81.8M | 76.1M | 70.8M | 70.8M |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | 1.07 | 0.48 | 4.39 | 6.79 | 104.9 | 144.3 |
| P/S | — | — | — | 0.71 | 0.31 | 1.29 | 2.14 | 1.16 | 1.36 |
| P/B | — | — | — | 0.36 | 0.32 | 0.41 | 0.66 | 0.73 | 0.95 |
| EV/Sales | — | — | — | -8.39 | -4.05 | -10.8 | -10.7 | -6.28 | 1.48 |
| Earnings yield | — | — | — | 93.6% | 209.4% | 22.8% | 14.7% | 0.95% | 0.69% |
| FCF yield | — | — | — | 144.5% | 175% | 126.8% | 87.5% | 76.2% | 13.8% |
| PEG | — | — | — | — | — | — | — | — | 0.49 |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | — | — | — | — | — | — | — | — | -810.1% |
| Net margin | 15% | -12.7% | -35.3% | 66.9% | 64% | 29.4% | 31.6% | 1.11% | 1.57% |
| ROE | — | -6.04% | -16.5% | 33.2% | 66.4% | 9.23% | 9.78% | 0.7% | 1.38% |
| ROA | — | — | — | — | — | — | 0.29% | 0.02% | 0.06% |
| Return on tangible assets | — | — | — | — | — | — | 0.29% | 0.02% | 0.04% |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Current ratio | — | — | — | — | — | — | — | — | 1.81 |
| Debt / equity | — | 0.37 | 0.03 | 0.37 | 0.47 | 0.39 | 0.44 | 0.45 | 0.55 |
| Debt / assets | — | — | — | — | — | — | 0.01 | 0.01 | 0.01 |
| Interest coverage | 28.8 | -7.19 | -27.3 | 118.4 | 69.4 | 6.18 | 11.1 | -0.14 | 0.79 |
| Effective tax rate | 14.1% | 0% | 0% | 15.3% | 19.5% | 0.42% | 4.5% | 0% | 0% |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 144.9 | 36.9 | 49.2 | 58.5 | 113.8 | 39.6 | 40.7 | 91.9 | 94 |
| EPS (basic) | 21 | -5.26 | -17.3 | 36.4 | 72.3 | 11 | 11.9 | -0.24 | -0.24 |
| EPS (diluted) | 21 | -5.26 | -17.3 | 36.2 | 69.8 | 10.8 | 11.7 | -0.24 | 0.91 |
| Book value per share | — | 77.5 | 105 | 117.8 | 109.7 | 126.3 | 131.2 | 146 | 138.3 |
| FCF per share | 61.6 | 46.2 | 39.3 | 60.5 | 60.9 | 64.9 | 76.2 | 81.3 | 83.7 |
| Cash per share | — | 624.8 | 646.7 | 576.3 | 547.1 | 527 | 579.3 | 748.6 | 88.4 |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Payout ratio | 21.9% | -650.5% | 0% | 1.36% | 2.99% | 24.7% | 26.1% | 370.8% | 373.6% |
| Dividend yield | — | — | — | 1.27% | 6.25% | 5.63% | 3.85% | 3.53% | 2.74% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 15, 2026 | $0.90 |
| Jun 11, 2026 | $0.90 |
| Mar 16, 2026 | $0.90 |
| Dec 4, 2025 | $0.80 |
| Sep 15, 2025 | $0.80 |
| Jun 12, 2025 | $0.80 |
| Mar 11, 2025 | $0.80 |
| Dec 5, 2024 | $0.70 |
| — |
| $36.4 |
| — |
| — |
| $5.5B |
| — |
| FY20 | — | -$17.3 | — | — | $4.6B | — |
| FY19 | — | -$5.26 | — | — | $3.5B | — |
| FY18 | — | $21 | — | — | $13.7B | — |
| 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 | $2.6B | $905M | -$359M | $1.2B | $2.1B | $158M | $3.7B | -$483M | $1.3B | $1.9B | $2.9B | $160M |
| YoY change | -12.8% | +269.2% | +52.4% | +178.4% | -19.3% | -82.5% | +1.1K% | -140.3% | -35.5% | +1.1K% | -21.9% | +133.1% |
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 | 59B | 61.1B | 54.2B | 46.8B | 43.1B | 44.1B | 53B |
| Receivables | 8.4B | 35.3B | 33.1B | 29.1B | 25.6B | 22B | 19.6B |
| Inventory | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — |
| Property, plant & equipment | — | — | — | — | — | — | — |
| Goodwill & intangibles | — | — | — | — | — | — | — |
| Total assets | — | — | — | — | — | 338.4B | 352.6B |
| Accounts payable | — | — | — | — | — | — | — |
| Short-term debt | — | — | — | — | — | — | — |
| Total current liabilities | — | — | — | — | — | — | — |
| Long-term debt | 2.7B | 322M | 4.1B | 4.4B | 4B | 4.4B | 4.6B |
| Total liabilities | — | — | — | — | — | 328.5B | 342.2B |
| Shareholders' equity | 7.3B | 9.9B | 11.1B | 9.4B | 10.3B | 10B | 10.3B |
| Total debt | 2.7B | 322M | 4.1B | 4.4B | 4B | 4.4B | 4.6B |
| Net debt | 757.3M | -1.7B | 1.4B | 69M | 1.3B | 610M | -1.1B |
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 | 41.8B | 43.1B | 42.6B | 42.1B | 45.4B | 44.1B | 46.1B | 47.6B | 50.6B | 53B | 54.1B | 58.2B |
| Receivables | 26.4B | 25.6B | 24.7B | 23.8B | 23.1B | 22B | 21.2B | 20.5B | 20.2B | 19.6B | 19B | 18.4B |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — | — | — |
| Total assets | — | — | 340.3B | 337.8B | 345.7B | 338.4B | 327.2B | 343.7B | 353.6B | 352.6B | 339.5B | 367.1B |
| Accounts payable | — | — | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | — | — | — | — | — | — | — | — | — | — | — | 649M |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 4.6B | 4B | 4.1B | 4.1B | 4.4B | 4.4B | 4.3B | 4.7B | 4.6B | 4.6B | 4.6B | 4.6B |
| Total liabilities | — | — | 329.9B | 327.5B | 334.8B | 328.5B | 316.7B | 333.1B | 343.1B | 342.2B | 329.6B | 356.6B |
| Shareholders' equity | 10.3B | 10.3B | 10.4B | 10.3B | 10.9B | 10B | 10.5B | 10.6B | 10.5B | 10.3B | 9.9B | 10.5B |
| Total debt | 4.6B | 4B | 4.1B | 4.1B | 4.4B | 4.4B | 4.3B | 4.7B | 4.6B | 4.6B | 4.6B | 5.2B |
| Net debt | 1.9B | 1.3B | 1.6B | 2.3B | 1.3B | 610M | 446M | 885M | 86M | -1.1B | -969M | -743M |
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 | 2.1B | -442M | -1.6B | 3.7B | 6.2B | 954M | 976M | 72M |
| Depreciation & amortization | — | — | — | — | — | — | — | — |
| Stock-based compensation | 38.6M | 79M | 56M | 129M | 131M | 107M | 191M | 132M |
| Change in working capital | 1.1B | -622M | 351M | -686M | -600M | -505M | 78M | 55M |
| Operating cash flow | 3.4B | -1.9B | -3.1B | -596M | 1B | -2.2B | -1.7B | 5.8B |
| Capital expenditure | — | — | — | — | — | — | — | — |
| Investing cash flow | -1.8B | -7.8B | -3.3B | -616M | -1.3B | -1.5B | -7.7B | -7.4B |
| Dividends paid | -450M | -2.9B | 0 | -50M | -186M | -236M | -255M | -267M |
| Share repurchases | — | 0 | 0 | -211M | -321M | -306M | -442M | -669M |
| Financing cash flow | -1.7B | 1.9B | -395M | -4.3B | -1.6B | -5.3B | 841M | 4.5B |
| Net change in cash | -130.4M | -7.8B | -6.8B | -5.5B | -1.9B | -9B | -8.6B | 2.8B |
| Free cash flow | 5.8B | 4.4B | 3.7B | 5.7B | 5.2B | 5.3B | 5.8B | 5.8B |
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 | 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 | 2.8B | -1.6B | 802M | 282M | -466M | 358M | -18M | 185M | 91M | -186M | -420M | 660M |
| Depreciation & amortization | — | — | — | — | — | — | — | — | — | — | — | — |
| Stock-based compensation | 35M | 33M | 45M | 48M | 69M | 29M | 54M | 18M | 34M | 26M | 60M | 14M |
| Change in working capital | 237M | -85M | 166M | 75M | -460M | 297M | 132M | -95M | -109M | 127M | -247M | 428M |
| Operating cash flow | 672M | 528M | -1.6B | -71M | 1.3B | -1.3B | 2.7B | 1.2B | 1.4B | 1.6B | 1B | 1.8B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | 2B | 51M | -2.2B | -2.1B | -561M | -2.8B | -833M | -2.9B | -2.1B | -1.7B | -2.2B | -2.4B |
| Dividends paid | -62M | -60M | -65M | -64M | -64M | -62M | -69M | -68M | -65M | -65M | -75M | -73M |
| Share repurchases | -72M | -70M | -120M | -109M | -114M | -99M | -202M | -158M | -157M | -152M | -227M | -227M |
| Financing cash flow | -936M | -1.8B | -1.4B | -347M | 1.3B | 1.2B | -4M | 1.4B | 1.6B | 1.5B | 1.8B | 1.6B |
| Net change in cash | 1.7B | -1.2B | -5.2B | -2.6B | 2B | -2.9B | 1.8B | -336M | 913M | 1.4B | 627M | 1.1B |
| Free cash flow | 1.1B | 1.6B | 1.4B | 1.5B | 1.4B | 1.5B | 1.6B | 1.2B | 1.4B | 1.6B | 1B | 1.8B |