$191.60
Last price · USD
Multiples use last price and FY2025 annual figures. Market cap estimated from diluted shares.
Annual · USD millions except per-share data · 27 lines
| Fiscal year | 2025 | 2024 | 2023 | 2022 | 2021 | CAGR | |
|---|---|---|---|---|---|---|---|
| Revenue & gross profit | |||||||
| Revenue | 4,475 | 2,866 | 2,225 | 1,906 | 1,542 | +30.5% | |
| Cost of revenue | 789 | 566 | 431 | 409 | 339 | +23.5% | |
| Gross profit | 3,686 | 2,300 | 1,794 | 1,497 | 1,202 | +32.3% | |
| Operating expenses & income | |||||||
| Research & development | 558 | 508 | 405 | 360 | 387 | +9.5% | |
| General & administrative | 658 | 593 | 524 | 596 | 612 | +1.8% | |
| Selling & marketing | 1,057 | 888 | 745 | 703 | 615 | +14.5% | |
| SG&A (combined) | 1,715 | 1,481 | 1,269 | 1,299 | 1,226 | +8.7% | |
| Total operating expenses | 2,272 | 1,989 | 1,674 | 1,659 | 1,614 | +8.9% | |
| Cost and expenses | 3,061 | 2,555 | 2,105 | 2,067 | 1,953 | +11.9% | |
| Operating income | 1,414 | 310 | 120 | (161) | (411) | — | |
| Non-operating & other | |||||||
| Interest income | 229 | 197 | 133 | 20 | 2 | +245.6% | |
| Interest expense | 0 | 0 | 3 | 4 | 4 | — | |
| Net interest income | 229 | 197 | 129 | 16 | (2) | — | |
| Non-operating income (excl. interest) | (243) | (179) | (121) | 196 | 74 | — | |
| Total other income (expenses), net | 243 | 179 | 117 | (200) | (77) | — | |
| Profitability | |||||||
| Depreciation & amortization | 26 | 32 | 33 | 23 | 15 | +15.1% | |
| Income before tax | 1,657 | 489 | 237 | (361) | (488) | — | |
| Income tax expense | 23 | 21 | 20 | 10 | 32 | -8.1% | |
| Net income from continuing operations | 1,635 | 468 | 217 | (371) | (520) | — | |
| Net income | 1,625 | 462 | 210 | (374) | (520) | — | |
| Bottom line net income | 1,625 | 462 | 210 | (374) | (520) | — | |
| Additional fields | |||||||
| Ebit | 1,657 | 489 | 241 | (357) | (485) | — | |
| Ebitda | 1,684 | 521 | 274 | (334) | (470) | — | |
| Eps | $0.69 | $0.21 | $0.10 | (0.18) | (0.27) | — | |
| Eps Diluted | $0.63 | $0.19 | $0.09 | (0.18) | (0.27) | — | |
| Weighted Average Shs Out | 2,370 | 2,250 | 2,147 | 2,064 | 1,924 | +5.4% | |
| Weighted Average Shs Out Dil | 2,565 | 2,451 | 2,298 | 2,064 | 1,924 | +7.5% | |