$200.55
Last price · USD
Multiples use last price and FY2026 annual figures. Market cap estimated from diluted shares.
Annual · USD millions except per-share data · 29 lines
| Fiscal year | 2026 | 2025 | 2024 | 2023 | 2022 | CAGR | |
|---|---|---|---|---|---|---|---|
| Revenue & gross profit | |||||||
| Revenue | 2,919 | 2,610 | 2,263 | 1,858 | 1,300 | +22.4% | |
| Cost of revenue | 661 | 618 | 581 | 546 | 396 | +13.6% | |
| Gross profit | 2,258 | 1,992 | 1,682 | 1,312 | 904 | +25.7% | |
| Operating expenses & income | |||||||
| Research & development | 639 | 642 | 656 | 620 | 469 | +8.0% | |
| General & administrative | 448 | 448 | 450 | 409 | 432 | +0.9% | |
| Selling & marketing | 1,018 | 965 | 1,036 | 1,066 | 771 | +7.2% | |
| SG&A (combined) | 1,466 | 1,413 | 1,486 | 1,475 | 1,203 | +5.1% | |
| Total operating expenses | 2,105 | 2,055 | 2,198 | 2,124 | 1,672 | +5.9% | |
| Cost and expenses | 2,766 | 2,673 | 2,779 | 2,670 | 2,068 | +7.5% | |
| Operating income | 153 | (63) | (516) | (812) | (768) | — | |
| Non-operating & other | |||||||
| Interest income | 110 | 106 | 81 | 22 | 9 | +87.0% | |
| Interest expense | 4 | 5 | 8 | 11 | 91 | -54.2% | |
| Net interest income | 106 | 101 | 73 | 11 | (82) | — | |
| Non-operating income (excl. interest) | (106) | (114) | (187) | (22) | (9) | — | |
| Other expenses | 0 | 0 | 56 | 29 | 0 | — | |
| Total other income (expenses), net | 102 | 109 | 179 | 11 | (82) | — | |
| Profitability | |||||||
| Depreciation & amortization | 96 | 98 | 84 | 114 | 108 | -2.9% | |
| Income before tax | 255 | 46 | (337) | (801) | (850) | — | |
| Income tax expense | 20 | 18 | 18 | 14 | (2) | — | |
| Net income from continuing operations | 235 | 28 | (355) | (815) | (848) | — | |
| Net income deductions | 0 | 0 | 0 | 0 | -0 | — | |
| Net income | 235 | 28 | (355) | (815) | (848) | — | |
| Bottom line net income | 235 | 28 | (355) | (815) | (848) | — | |
| Additional fields | |||||||
| Ebit | 259 | 51 | (329) | (790) | (759) | — | |
| Ebitda | 355 | 149 | (245) | (676) | (651) | — | |
| Eps | $1.34 | $0.17 | (2.17) | (5.16) | (5.73) | — | |
| Eps Diluted | $1.31 | $0.06 | (2.17) | (5.16) | (5.73) | — | |
| Weighted Average Shs Out | 176 | 170 | 164 | 158 | 148 | +4.4% | |
| Weighted Average Shs Out Dil | 179 | 175 | 164 | 158 | 148 | +4.9% | |