
| Line item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 | FY2005 | FY2004 | FY2003 | FY2002 | FY2001 | FY2000 | FY1999 | FY1998 | FY1997 | FY1996 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Valuation | ||||||||||||||||||||||||||||||
| Market cap | $8,458 | $17,048 | $22,030 | $23,903 | $34,551 | $27,618 | $18,606 | $12,392 | $12,500 | $8,825 | $6,551 | $6,316 | $4,329 | $4,309 | $4,074 | $3,544 | $2,481 | $1,910 | $3,016 | $2,524 | $1,686 | $1,494 | $1,100 | $750 | $656 | $538 | $430 | $374 | $255 | $76 |
| Enterprise value | $24,298 | $33,737 | $37,245 | $37,345 | $46,250 | $36,665 | $26,754 | $18,178 | $17,621 | $13,056 | $10,339 | $9,747 | $7,251 | $7,296 | $6,739 | $5,995 | $5,199 | $4,818 | $5,872 | $4,604 | $3,109 | $2,678 | $1,804 | $1,361 | $1,226 | $966 | $777 | $683 | $324 | $188 |
| P/E (TTM) at period end | – | 55.07× | 238.30× | 46.57× | 61.33× | 36.30× | 53.01× | 34.04× | 85.97× | – | 56.05× | 87.58× | 39.80× | 63.71× | 39.61× | 33.81× | 25.23× | 15.90× | 32.18× | 34.38× | 26.58× | 24.82× | 18.44× | 18.72× | 21.66× | 20.68× | 19.47× | 19.30× | – | 34.77× |
| P/S (TTM) at period end | 2.79× | 5.47× | 7.63× | 9.23× | 16.34× | 14.65× | 12.15× | 9.33× | 11.08× | 9.57× | 7.77× | 8.69× | 6.86× | 7.50× | 7.59× | 7.69× | 5.15× | 4.20× | 9.52× | 10.28× | 8.65× | 9.66× | 8.20× | 6.26× | 6.65× | 6.63× | 6.47× | 7.96× | 9.17× | 6.71× |
| P/B at period end | 0.55× | 0.95× | 1.19× | 1.26× | 2.13× | 2.36× | 2.10× | 1.69× | 2.10× | 1.80× | 1.65× | 1.65× | 1.11× | 1.25× | 1.21× | 1.21× | 1.07× | 1.12× | 2.01× | 1.87× | 2.03× | 2.41× | 2.17× | 1.54× | 1.97× | 1.69× | 1.64× | 1.87× | 1.53× | 1.93× |
| EV / EBITDA (TTM) | 163.95× | 17.11× | 20.88× | 23.12× | 34.69× | 19.01× | 27.79× | 20.20× | 29.49× | 36.84× | 25.99× | 24.07× | 22.65× | 25.24× | 19.49× | 18.38× | 15.61× | 15.59× | 21.17× | 20.69× | 17.92× | 20.04× | 14.22× | 13.46× | 13.49× | 12.59× | 12.81× | 15.61× | 35.56× | 17.25× |
| EV / Sales (TTM) | 8.03× | 10.83× | 12.91× | 14.42× | 21.88× | 19.44× | 17.47× | 13.69× | 15.62× | 14.17× | 12.26× | 13.41× | 11.49× | 12.70× | 12.55× | 13.01× | 10.80× | 10.58× | 18.52× | 18.76× | 15.95× | 17.32× | 13.45× | 11.37× | 12.43× | 11.91× | 11.69× | 14.52× | 11.64× | 16.49× |
| Returns | ||||||||||||||||||||||||||||||
| Return on equity | (9.3%) | 1.7% | 0.5% | 2.7% | 3.5% | 6.5% | 4.0% | 5.0% | 2.4% | (3.1%) | 2.9% | 1.9% | 2.8% | 2.0% | 3.0% | 3.6% | 4.2% | 7.1% | 6.2% | 5.4% | 7.6% | 9.7% | 11.8% | 8.2% | 9.1% | 8.1% | 8.4% | 9.7% | (1.7%) | 5.6% |
| Return on invested capital | (3.8%) | 2.2% | 2.0% | 1.9% | 1.8% | 5.9% | 2.5% | 3.2% | 1.4% | 0.4% | 1.7% | 2.3% | 1.8% | 1.6% | 3.2% | 3.8% | 4.3% | 4.4% | 4.2% | 4.2% | 5.0% | 4.9% | 7.1% | 5.9% | 6.6% | 6.9% | 6.9% | 6.6% | 1.8% | 5.6% |
| Dividend yield | 10.8% | 5.3% | 3.8% | 3.2% | 1.9% | 1.9% | 2.4% | 3.1% | 2.5% | 2.7% | 3.3% | 3.2% | 3.9% | 2.9% | 2.6% | 1.9% | 3.5% | 5.3% | 3.1% | 3.5% | 4.3% | 3.9% | 4.5% | 5.5% | 5.0% | 5.3% | 5.5% | 5.1% | 3.9% | 2.1% |
| Financial health | ||||||||||||||||||||||||||||||
| Current ratio | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | 1.24× | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Debt / equity | 0.82× | 0.68× | 0.62× | 0.54× | 0.56× | 0.65× | 0.81× | – | – | – | – | – | – | 1.09× | 0.93× | 0.88× | 1.18× | 1.73× | 1.85× | 1.50× | 1.70× | 1.91× | 1.40× | 1.27× | 1.72× | 1.35× | 1.33× | 1.55× | 0.42× | 2.86× |
| Effective tax rate | – | – | – | – | – | – | – | (28.4%) | 12.9% | (32.3%) | 1.3% | 3.8% | 2.2% | (10.6%) | (97.1%) | (106.9%) | (100.0%) | (100.0%) | (100.0%) | (100.0%) | (100.0%) | (100.0%) | (100.0%) | (100.0%) | (100.0%) | (100.0%) | (100.0%) | (100.0%) | – | (100.0%) |
| Share count | ||||||||||||||||||||||||||||||
| Diluted shares outstanding | 170 | 172 | 171 | 162 | 147 | 126 | 113 | 103 | 92 | 76 | 72 | 71 | 68 | 62 | 59 | 48 | 39 | 32 | 30 | 25 | 21 | 20 | 19 | 18 | 16 | 15 | 14 | 12 | 8 | 4 |
| Line item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 | FY2005 | FY2004 | FY2003 | FY2002 | FY2001 | FY2000 | FY1999 | FY1998 | FY1997 | FY1996 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and gross profit | |||||||||||||||||||||||||||||||
| Revenue | $2,840 | $3,027 | $3,116 | $2,886 | $2,589 | $2,114 | $1,886 | $1,531 | $1,327 | $1,128 | $922 | $843 | $727 | $631 | $574 | $537 | $461 | $482 | $455 | $317 | $245 | $195 | $155 | $134 | $120 | $99 | $81 | $66 | $47 | $28 | $11 |
| Cost of revenue | ($903) | ($923) | ($909) | ($859) | ($783) | ($624) | ($530) | ($445) | ($381) | ($326) | ($278) | ($261) | ($219) | ($189) | ($175) | ($169) | ($132) | ($120) | – | ($99) | – | – | – | – | – | – | – | – | – | – | – |
| Gross profit | $1,921 | $2,048 | $2,140 | $1,983 | $1,793 | $1,485 | $1,364 | $1,071 | $946 | $799 | $619 | $558 | $508 | $442 | $412 | $341 | $355 | $371 | – | $218 | – | – | – | – | – | – | – | – | – | – | – |
| Operating expenses | |||||||||||||||||||||||||||||||
| Research and development | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Selling, general and administrative | ($129) | ($117) | ($168) | ($199) | ($177) | ($151) | ($133) | ($109) | ($90) | ($75) | ($64) | ($60) | ($54) | ($49) | ($48) | ($41) | ($34) | ($36) | ($35) | ($32) | ($26) | ($21) | ($15) | ($14) | ($13) | ($12) | ($9) | ($7) | ($4) | ($2) | ($2) |
| Total operating expenses | ($3,273) | ($3,250) | ($1,371) | ($1,293) | ($1,179) | ($973) | ($133) | ($653) | ($524) | ($618) | ($578) | ($422) | ($327) | ($311) | ($308) | ($147) | ($150) | ($155) | – | ($36) | – | – | – | – | – | – | – | – | – | – | – |
| Total costs and expenses | ($4,192) | ($4,229) | ($2,347) | ($2,195) | ($1,975) | ($1,602) | ($655) | ($1,113) | ($905) | ($947) | ($881) | ($707) | ($546) | ($500) | ($471) | ($342) | ($256) | ($266) | ($254) | ($135) | ($101) | ($82) | ($66) | ($48) | ($55) | ($39) | ($29) | ($25) | ($14) | ($24) | ($3) |
| Operating income | ($1,352) | ($1,202) | $770 | $690 | $613 | $512 | $1,230 | $418 | $422 | $181 | $41 | $137 | $181 | $131 | $103 | $195 | $205 | $216 | $202 | $182 | $145 | $113 | $89 | $86 | $65 | $59 | $52 | $42 | $33 | $4 | $8 |
| Earnings | |||||||||||||||||||||||||||||||
| EBITDA | ($80) | $148 | $1,972 | $1,784 | $1,616 | $1,333 | $1,928 | $963 | $900 | $598 | $354 | $398 | $405 | $320 | $289 | $346 | $326 | $333 | $309 | $277 | $222 | $174 | $134 | $127 | $101 | $91 | $77 | $61 | $44 | $9 | $11 |
| Interest income | – | – | – | – | ($332) | $259 | $421 | $195 | $137 | – | $7 | $5 | $4 | $5 | $3 | $1 | $1 | $2 | – | – | – | – | – | – | $2 | $3 | $4 | $2 | $1 | – | – |
| Interest expense | ($249) | ($227) | ($186) | ($74) | ($94) | ($142) | ($172) | ($174) | ($157) | ($129) | ($107) | ($106) | ($79) | ($68) | ($69) | ($63) | ($70) | ($82) | ($85) | ($88) | ($71) | ($49) | ($29) | ($26) | ($25) | ($29) | ($26) | ($20) | ($14) | ($7) | ($6) |
| Pre-tax income | ($834) | ($1,217) | $511 | $281 | $671 | $654 | $827 | $404 | $403 | $194 | ($50) | $146 | $106 | $139 | $97 | $135 | $127 | $135 | $123 | $94 | $73 | $63 | $60 | $60 | $40 | $30 | $26 | $22 | $19 | ($3) | $2 |
| Income tax expense | – | – | – | – | – | – | – | – | $115 | ($25) | ($16) | ($2) | ($4) | ($3) | $10 | $131 | $135 | $135 | $123 | $94 | $73 | $63 | $60 | $60 | $40 | $30 | $26 | $22 | $19 | – | $2 |
| Net income | ($1,025) | ($1,430) | $323 | $104 | $522 | $571 | $771 | $363 | $379 | $169 | ($66) | $144 | $102 | $136 | $106 | $135 | $139 | $128 | $120 | $94 | $73 | $63 | $60 | $60 | $40 | $30 | $26 | $22 | $19 | ($3) | $2 |
| Per share | |||||||||||||||||||||||||||||||
| Diluted EPS (GAAP) | ($6.06) | ($8.44) | $1.80 | $0.54 | $3.18 | $3.82 | $6.01 | $3.12 | $3.52 | $1.58 | ($1.99) | $1.63 | $1.01 | $1.60 | $1.09 | $1.73 | $2.19 | $2.72 | $3.09 | $2.63 | $2.25 | $2.22 | $2.33 | $3.10 | $1.76 | $1.64 | $1.77 | $1.46 | $1.58 | ($0.35) | $0.60 |
| Basic EPS (GAAP) | ($6.06) | ($8.44) | $1.80 | $0.54 | $3.18 | $3.83 | $6.03 | $3.13 | $3.53 | $1.59 | ($1.99) | $1.63 | $1.01 | $1.60 | $1.09 | $1.73 | $2.19 | $2.72 | $3.12 | $2.66 | $2.28 | $2.26 | $2.37 | $3.14 | $1.79 | $1.67 | $1.80 | $1.48 | $1.60 | ($0.35) | $0.60 |
| Basic shares outstanding | 170 | 170 | 172 | 171 | 162 | 147 | 126 | 112 | 103 | 92 | 76 | 72 | 71 | 68 | 62 | 59 | 48 | 39 | 32 | 30 | 25 | 21 | 20 | 19 | 18 | 16 | 14 | 14 | 12 | 8 | 4 |
| Margins | |||||||||||||||||||||||||||||||
| Gross margin | 67.6% | 67.7% | 68.7% | 68.7% | 69.3% | 70.2% | 72.3% | 70.0% | 71.3% | 70.8% | 67.2% | 66.2% | 69.8% | 70.0% | 71.6% | 63.6% | 77.1% | 77.0% | – | 68.7% | – | – | – | – | – | – | – | – | – | – | – |
| Operating margin | (47.6%) | (39.7%) | 24.7% | 23.9% | 23.7% | 24.2% | 65.2% | 27.3% | 31.8% | 16.0% | 4.5% | 16.2% | 24.9% | 20.7% | 18.0% | 36.3% | 44.5% | 44.8% | 44.3% | 57.5% | 59.0% | 57.7% | 57.5% | 64.2% | 54.3% | 60.2% | 63.9% | 62.9% | 71.1% | 15.1% | 74.6% |
| Net margin | (36.1%) | (47.2%) | 10.4% | 3.6% | 20.1% | 27.0% | 40.9% | 23.7% | 28.6% | 15.0% | (7.1%) | 17.1% | 14.0% | 21.6% | 18.4% | 25.2% | 30.2% | 26.6% | 26.4% | 29.6% | 29.9% | 32.5% | 38.9% | 44.5% | 33.4% | 30.7% | 32.1% | 33.2% | 41.3% | (10.1%) | 19.3% |