| USD | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenue | 38.07B | 34.94B | 33.24B | 29.65B |
| YoY Growth | +9.0% | +5.1% | +12.1% | — |
| Gross Profit | 7.54B | 6.08B | 4.82B | 3.46B |
| Gross Margin | 19.8% | 17.4% | 14.5% | 11.7% |
| R&D | 1.20B | 982.00M | 896.00M | 979.00M |
| SG&A | 4.95B | 4.63B | 4.84B | 5.36B |
| EBIT | 1.39B | 471.00M | (923.00M) | (2.88B) |
| EBIT Margin | 3.6% | 1.3% | -2.8% | -9.7% |
| D&A | 853.00M | 1.17B | 964.00M | 1.80B |
| EBITDA | 2.24B | 1.64B | 932.00M | (526.00M) |
| EBITDA Margin | 5.9% | 4.7% | 2.8% | -1.8% |
| Net Income | 4.88B | 1.55B | (438.00M) | (2.74B) |
| Net Margin | 12.8% | 4.4% | -1.3% | -9.2% |
| EPS (diluted) | $17.69 | $5.58 | -$1.60 | -$10.06 |
| Shares (dil., M) | 276 | 278 | 274 | 272 |
| Gross Margin | 19.9% |
|---|---|
| EBITDA Margin | 6.4% |
| EBIT Margin | 3.9% |
| Net Margin | 23.8% |
| FCF Margin | 19.1% |
| ROIC | 12.3% |
|---|---|
| ROCE | 6.9% |
| ROE | 83.9% |
| ROA | 14.9% |
| Asset Turnover | 0.62× |
| FCF / Net Income | 76.0% |
|---|---|
| SBC / Net Income | — |
| SBC / Revenue | — |
| Capex / D&A | 1.50× |
| Metric | 3yr |
|---|---|
| Revenue | 8.7% |
| EPS | 217.0% |
| FCF | 189.7% |
| Dividend | — |
| Float | 99.8% |
|---|---|
| Shares Out. | 268.7M |
| Insiders % | 0.1% |
| Institutions % | 80.8% |
| Institutions (of float) | 80.9% |
| Institution holders | 3,720 |
| Insider net buy 6M | +3.8% |
| Cash & ST Invest. | $9.3B |
|---|---|
| Total Debt | $1.2B |
| Net Cash / (Debt) | $7.7B |
| Total Assets | $63.0B |
| Total Equity | $11.2B |
| Goodwill & Intang. | $5.2B |
| Tangible Book Value | $6.0B |
| NCAV (Graham) | -$11.6B |
| Tangible Book/sh | $22.38 |
| NCAV/sh | -$43.25 |
| D/E Ratio | 0.10× |
|---|---|
| Net Debt / EBITDA | -3.05× |
| Interest Coverage | — |
| Current Ratio | 0.98× |
| Quick Ratio | 0.75× |
| Capex | $1.3B |
|---|---|
| Capex / Revenue | 3.4% |
| SBC | — |
| Dividends Paid | $275.0M |
| Buybacks | $3.3B |
| Annual DPS | $1.50 |
|---|---|
| Yield (fwd) | 0.14% |
| Payout Ratio | 5.1% |
| Ex-div Date | 2026-03-17 |
| P/E vs 4Y | 31.4×vs 58.9× median |
|---|---|
| Div yield vs 10Y | 14.0%vs 0.0% median |
| Gross Margin | 19.9% |
|---|---|
| EBITDA Margin | 6.4% |
| EBIT Margin | 3.9% |
| Net Margin | 23.8% |
| FCF Margin | 19.1% |
| ROIC | 12.3% |
|---|---|
| ROCE | 6.9% |
| ROE | 83.9% |
| ROA | 14.9% |
| Asset Turnover | 0.62× |
| FCF / Net Income | 76.0% |
|---|---|
| SBC / Net Income | — |
| SBC / Revenue | — |
| Capex / D&A | 1.50× |
| Metric | 3yr |
|---|---|
| Revenue | 8.7% |
| EPS | 217.0% |
| FCF | 189.7% |
| Dividend | — |
| Float | 99.8% |
|---|---|
| Shares Out. | 268.7M |
| Insiders % | 0.1% |
| Institutions % | 80.8% |
| Institutions (of float) | 80.9% |
| Institution holders | 3,720 |
| Insider net buy 6M | +3.8% |
| USD | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenue | 38.07B | 34.94B | 33.24B | 29.65B |
| YoY Growth | +9.0% | +5.1% | +12.1% | — |
| Gross Profit | 7.54B | 6.08B | 4.82B | 3.46B |
| Gross Margin | 19.8% | 17.4% | 14.5% | 11.7% |
| R&D | 1.20B | 982.00M | 896.00M | 979.00M |
| SG&A | 4.95B | 4.63B | 4.84B | 5.36B |
| EBIT | 1.39B | 471.00M | (923.00M) | (2.88B) |
| EBIT Margin | 3.6% | 1.3% | -2.8% | -9.7% |
| D&A | 853.00M | 1.17B | 964.00M | 1.80B |
| EBITDA | 2.24B | 1.64B | 932.00M | (526.00M) |
| EBITDA Margin | 5.9% | 4.7% | 2.8% | -1.8% |
| Net Income | 4.88B | 1.55B | (438.00M) | (2.74B) |
| Net Margin | 12.8% | 4.4% | -1.3% | -9.2% |
| EPS (diluted) | $17.69 | $5.58 | -$1.60 | -$10.06 |
| Shares (dil., M) | 276 | 278 | 274 | 272 |
| Cash & ST Invest. | $9.3B |
|---|---|
| Total Debt | $1.2B |
| Net Cash / (Debt) | $7.7B |
| Total Assets | $63.0B |
| Total Equity | $11.2B |
| Goodwill & Intang. | $5.2B |
| Tangible Book Value | $6.0B |
| NCAV (Graham) | -$11.6B |
| Tangible Book/sh | $22.38 |
| NCAV/sh | -$43.25 |
| D/E Ratio | 0.10× |
|---|---|
| Net Debt / EBITDA | -3.05× |
| Interest Coverage | — |
| Current Ratio | 0.98× |
| Quick Ratio | 0.75× |
| Capex | $1.3B |
|---|---|
| Capex / Revenue | 3.4% |
| SBC | — |
| Dividends Paid | $275.0M |
| Buybacks | $3.3B |
| Annual DPS | $1.50 |
|---|---|
| Yield (fwd) | 0.14% |
| Payout Ratio | 5.1% |
| Ex-div Date | 2026-03-17 |
| P/E vs 4Y | 31.4×vs 58.9× median |
|---|---|
| Div yield vs 10Y | 14.0%vs 0.0% median |