$223.38
Last price · USD
Multiples use last price and FY2026 annual figures. Market cap estimated from diluted shares.
Annual · USD millions except per-share data · 28 lines
| Fiscal year | 2026 | 2025 | 2024 | 2023 | 2022 | CAGR | |
|---|---|---|---|---|---|---|---|
| Revenue & gross profit | |||||||
| Revenue | 6,572 | 5,215 | 4,359 | 3,535 | 2,803 | +23.7% | |
| Cost of revenue | 997 | 895 | 803 | 634 | 453 | +21.8% | |
| Gross profit | 5,575 | 4,320 | 3,555 | 2,901 | 2,350 | +24.1% | |
| Operating expenses & income | |||||||
| Research & development | 3,269 | 2,669 | 2,184 | 1,870 | 1,292 | +26.1% | |
| General & administrative | 755 | 647 | 611 | 606 | 452 | +13.7% | |
| Selling & marketing | 1,541 | 1,135 | 865 | 760 | 526 | +30.8% | |
| SG&A (combined) | 2,296 | 1,782 | 1,476 | 1,366 | 979 | +23.8% | |
| Total operating expenses | 5,565 | 4,451 | 3,672 | 3,246 | 2,280 | +25.0% | |
| Cost and expenses | 6,562 | 5,346 | 4,476 | 3,880 | 2,733 | +24.5% | |
| Operating income | 10 | (130) | (117) | (345) | 70 | -38.0% | |
| Non-operating & other | |||||||
| Interest income | 70 | 112 | 97 | 50 | 2 | +135.0% | |
| Interest expense | 49 | 31 | 34 | 30 | 41 | +4.5% | |
| Net interest income | 20 | 82 | 63 | 20 | (39) | — | |
| Non-operating income (excl. interest) | (61) | (62) | (66) | (64) | 500 | — | |
| Other expenses | 0 | 0 | 12 | 10 | 9 | — | |
| Total other income (expenses), net | 12 | 31 | 32 | 34 | (541) | — | |
| Profitability | |||||||
| Depreciation & amortization | 141 | 92 | 79 | 61 | 52 | +28.4% | |
| Income before tax | 22 | (99) | (85) | (311) | (471) | — | |
| Income tax expense | 76 | 158 | 215 | 176 | 49 | +11.8% | |
| Net income from continuing operations | (54) | (257) | (301) | (487) | (520) | — | |
| Net income | (54) | (257) | (301) | (487) | (520) | — | |
| Bottom line net income | (54) | (257) | (301) | (487) | (520) | — | |
| Additional fields | |||||||
| Ebit | 72 | (68) | (51) | (281) | (429) | — | |
| Ebitda | 212 | 24 | 27 | (220) | (378) | — | |
| Eps | (0.21) | (0.98) | (1.16) | (1.90) | (2.05) | — | |
| Eps Diluted | (0.21) | (0.98) | (1.16) | (1.90) | (2.05) | — | |
| Weighted Average Shs Out | 260 | 262 | 259 | 256 | 253 | +0.7% | |
| Weighted Average Shs Out Dil | 260 | 262 | 259 | 256 | 253 | +0.7% | |