$359.62
Last price · USD
Multiples use last price and FY2026 annual figures. Market cap estimated from diluted shares.
Annual · USD millions except per-share data · 27 lines
| Fiscal year | 2026 | 2025 | 2024 | 2023 | 2022 | CAGR | |
|---|---|---|---|---|---|---|---|
| Revenue & gross profit | |||||||
| Revenue | 2,464 | 2,006 | 1,683 | 1,284 | 874 | +29.6% | |
| Cost of revenue | 696 | 535 | 424 | 349 | 259 | +28.0% | |
| Gross profit | 1,768 | 1,471 | 1,259 | 935 | 614 | +30.2% | |
| Operating expenses & income | |||||||
| Research & development | 716 | 597 | 516 | 422 | 309 | +23.4% | |
| General & administrative | 244 | 219 | 194 | 160 | 123 | +18.7% | |
| Selling & marketing | 944 | 871 | 783 | 699 | 472 | +18.9% | |
| SG&A (combined) | 1,188 | 1,090 | 976 | 860 | 595 | +18.9% | |
| Total operating expenses | 1,905 | 1,687 | 1,492 | 1,281 | 904 | +20.5% | |
| Cost and expenses | 2,601 | 2,223 | 1,917 | 1,631 | 1,163 | +22.3% | |
| Operating income | (137) | (216) | (234) | (347) | (289) | — | |
| Non-operating & other | |||||||
| Interest income | 89 | 96 | 80 | 25 | 1 | +212.7% | |
| Interest expense | 3 | 8 | 9 | 10 | 11 | -27.5% | |
| Net interest income | 85 | 88 | 71 | 15 | (10) | — | |
| Non-operating income (excl. interest) | (81) | (93) | (80) | (23) | 2 | — | |
| Total other income (expenses), net | 81 | 84 | 70 | 13 | (14) | — | |
| Profitability | |||||||
| Depreciation & amortization | 26 | 27 | 32 | 29 | 24 | +1.9% | |
| Income before tax | (56) | (132) | (164) | (333) | (303) | — | |
| Income tax expense | 15 | (3) | 13 | 12 | 4 | +40.4% | |
| Net income from continuing operations | (71) | (129) | (177) | (345) | (307) | — | |
| Net income | (71) | (129) | (177) | (345) | (307) | — | |
| Bottom line net income | (71) | (129) | (177) | (345) | (307) | — | |
| Additional fields | |||||||
| Ebit | (56) | (124) | (154) | (323) | (292) | — | |
| Ebitda | (29) | (97) | (122) | (294) | (267) | — | |
| Eps | (0.88) | (1.73) | (2.48) | (5.03) | (4.75) | — | |
| Eps Diluted | (0.88) | (1.73) | (2.48) | (5.03) | (4.75) | — | |
| Weighted Average Shs Out | 81 | 75 | 71 | 69 | 65 | +5.9% | |
| Weighted Average Shs Out Dil | 81 | 75 | 71 | 69 | 65 | +5.9% | |