Income Statement as of Dec 31 ’25 as of Dec 31 ’24 as of Dec 31 ’23 as of Dec 31 ’22 as of Dec 31 ’21 Revenue 28.9B
YoY +39.1%
20.8B
YoY +37.5%
15.1B
YoY +102.8%
7.45B
YoY +30.5%
5.71B
YoY +43.7%
+ Gross profit 12.9B
YoY +34.3%
9.58B
YoY +26.2%
7.59B
YoY +46.0%
5.20B
YoY +73.0%
3.00B
YoY +75.8%
Cost of revenue 16.0B
YoY +43.2%
11.2B
YoY +49.0%
7.52B
YoY +34.7%
5.58B
YoY +37.4%
4.06B
YoY +79.4%
+ Total operating expenses 9.66B
YoY +39.0%
6.95B
YoY +29.0%
5.38B
YoY +30.4%
4.13B
YoY +61.0%
2.56B
YoY +62.2%
Research & development 2.27B
YoY +17.3%
1.93B
YoY +5.6%
1.83B
YoY +66.6%
1.10B
YoY +86.3%
590M
YoY +67.1%
Selling, general & administrative 1.08B
YoY +11.9%
963M
YoY +25.7%
766M
YoY +15.9%
661M
YoY +42.2%
465M
YoY +42.2%
General & administrative 1.08B
YoY +11.9%
963M
YoY +25.7%
766M
YoY +15.9%
661M
YoY +42.2%
465M
YoY +42.2%
Selling & marketing 3.22B
YoY +46.9%
2.19B
YoY +26.2%
1.74B
YoY +34.0%
1.30B
YoY +20.7%
1.07B
YoY +39.8%
Amortization of intangibles 9.00M
YoY +80.0%
5.00M
YoY -16.7%
6.00M
YoY -33.3%
9.00M
YoY +50.0%
6.00M
YoY +20.0%
Provision for credit losses 3.09B
YoY +66.4%
1.86B
YoY +77.0%
1.05B
YoY -2.1%
1.07B
YoY +146.7%
435M
YoY +227.1%
Operating income 3.20B
YoY +21.7%
2.63B
YoY +19.2%
2.21B
YoY +106.5%
1.07B
YoY +142.4%
441M
YoY +244.5%
Interest & investment income 138M
YoY -6.8%
148M
YoY +9.6%
135M
YoY +206.8%
44.0M
YoY -68.1%
138M
YoY +34.0%
Pre-tax income 2.84B
YoY +16.9%
2.43B
YoY +56.6%
1.55B
YoY +99.1%
780M
YoY +223.7%
241M
YoY +197.5%
Income tax 845M
YoY +62.2%
521M
YoY -8.4%
569M
YoY +90.9%
298M
YoY +100.0%
149M
YoY +81.7%
+ Net income 2.00B
YoY +4.5%
1.91B
YoY +93.6%
987M
YoY +104.8%
482M
YoY +480.7%
83.0M
YoY +8400.0%
Net income to common —
1.91B
YoY +93.6%
987M
YoY +104.8%
482M
YoY +480.7%
83.0M
YoY +2175.0%
+ EPS (diluted) $39.40
YoY +4.5%
$37.69
YoY +93.7%
$19.46
YoY +104.2%
$9.53
YoY +470.7%
$1.67
YoY +2187.5%
EPS (basic) $39.40
YoY +4.5%
$37.69
YoY +91.9%
$19.64
YoY +105.2%
$9.57
YoY +473.1%
$1.67
YoY +2187.5%
Weighted-avg shares (basic) 50.7M
YoY -0.0%
50.7M
YoY +0.9%
50.3M
YoY -0.2%
50.3M
YoY +1.1%
49.8M
YoY +0.1%
Weighted-avg shares (diluted) 50.7M
YoY -0.0%
50.7M
YoY -0.6%
51.0M
YoY -0.6%
51.3M
YoY +3.1%
49.8M
YoY +0.1%
Balance Sheet as of Dec 31 ’25 as of Dec 31 ’24 as of Dec 31 ’23 as of Dec 31 ’22 as of Dec 31 ’21 + Total current assets 33.6B
YoY +66.7%
20.1B
YoY +41.2%
14.3B
YoY +30.2%
11.0B
YoY +34.0%
8.18B
YoY +52.9%
Cash & equivalents 3.67B
YoY +39.3%
2.63B
YoY +3.1%
2.56B
YoY +33.8%
1.91B
YoY -26.1%
2.58B
YoY +39.2%
Short-term investments 2.63B
YoY -41.4%
4.49B
YoY +28.9%
3.48B
YoY +48.8%
2.34B
YoY +188.8%
810M
YoY -34.7%
Accounts receivable 369M
YoY +44.7%
255M
YoY +63.5%
156M
YoY +20.0%
130M
YoY +32.7%
98.0M
YoY +97.2%
Inventory 570M
YoY +92.6%
296M
YoY +24.4%
238M
YoY +56.6%
152M
YoY -39.9%
253M
YoY +114.2%
Prepaid expenses 69.0M
YoY +50.0%
46.0M
YoY +70.4%
27.0M
YoY -28.9%
38.0M
YoY -5.0%
40.0M
YoY +41.0%
Other current assets 720M
YoY +78.7%
403M
YoY +45.5%
277M
YoY -8.9%
304M
YoY +5.6%
288M
YoY +88.3%
+ Total assets 42.7B
YoY +69.3%
25.2B
YoY +43.1%
17.6B
YoY +28.2%
13.7B
YoY +36.0%
10.1B
YoY +54.8%
Property, plant & equipment 2.30B
YoY +66.9%
1.38B
YoY +10.4%
1.25B
YoY +25.9%
993M
YoY +23.0%
807M
YoY +106.0%
Operating lease right-of-use 2.20B
YoY +100.5%
1.10B
YoY +22.1%
899M
YoY +37.0%
656M
YoY +42.3%
461M
YoY +52.0%
Goodwill 163M
YoY +9.4%
149M
YoY -8.6%
163M
YoY +6.5%
153M
YoY +3.4%
148M
YoY +74.1%
Intangible assets 33.0M
YoY +175.0%
12.0M
YoY +9.1%
11.0M
YoY -56.0%
25.0M
YoY -44.4%
45.0M
YoY +217.9%
Long-term investments 1.76B
YoY +46.6%
1.20B
YoY +642.6%
162M
YoY -49.7%
322M
YoY +261.8%
89.0M
YoY -46.4%
Deferred tax assets 1.54B
YoY +92.1%
802M
YoY +13.0%
710M
YoY +105.2%
346M
YoY +91.2%
181M
YoY +34.2%
Other non-current assets 426M
YoY +134.1%
182M
YoY +167.6%
68.0M
YoY -73.4%
256M
YoY +91.0%
134M
YoY +98.2%
Total non-current assets 9.09B
YoY +79.9%
5.05B
YoY +50.8%
3.35B
YoY +20.4%
2.78B
YoY +44.5%
1.93B
YoY +63.3%
+ Total current liabilities 28.6B
YoY +72.5%
16.6B
YoY +47.4%
11.3B
YoY +31.5%
8.56B
YoY +46.7%
5.84B
YoY +60.5%
Accrued liabilities 4.50B
YoY +40.9%
3.20B
YoY +51.0%
2.12B
YoY +52.0%
1.39B
YoY +34.5%
1.04B
YoY +35.0%
Deferred revenue 133M
YoY +72.7%
77.0M
YoY +51.0%
51.0M
YoY +15.9%
44.0M
—
Short-term & current debt 4.62B
YoY +63.5%
2.83B
YoY +23.4%
2.29B
YoY +7.6%
2.13B
YoY +65.8%
1.28B
YoY +134.3%
Current lease liability 430M
YoY +78.4%
241M
YoY +45.2%
166M
YoY +16.9%
142M
YoY +54.3%
92.0M
YoY +66.5%
Other current liabilities 409M
YoY +95.7%
209M
YoY +75.6%
119M
YoY -7.8%
129M
YoY +43.3%
90.0M
YoY -17.1%
Finance lease liability (current) 48.0M
YoY +17.1%
41.0M
YoY +17.1%
35.0M
YoY +150.0%
14.0M
YoY +40.0%
10.0M
YoY +35.2%
+ Total liabilities 35.9B
YoY +72.3%
20.8B
YoY +43.4%
14.5B
YoY +22.1%
11.9B
YoY +39.0%
8.57B
YoY +75.8%
Long-term debt 9.19B
YoY +60.9%
5.71B
YoY +27.1%
4.50B
YoY -5.5%
4.76B
YoY +35.2%
3.52B
YoY +308.7%
Non-current lease liability 1.77B
YoY +97.9%
894M
YoY +33.0%
672M
YoY +30.7%
514M
YoY +38.2%
372M
YoY +52.7%
Operating lease liability (total) 2.20B
YoY +93.7%
1.14B
YoY +35.4%
838M
YoY +27.7%
656M
YoY +41.4%
464M
YoY +55.3%
Finance lease liability (total) 130M
YoY +6.6%
122M
YoY -6.9%
131M
YoY +156.9%
51.0M
YoY +10.9%
46.0M
YoY +94.5%
Finance lease liability 82.0M
YoY +1.2%
81.0M
YoY -15.6%
96.0M
YoY +159.5%
37.0M
YoY +2.8%
36.0M
YoY +121.4%
Deferred tax liabilities 372M
YoY +82.4%
204M
YoY +11.5%
183M
YoY +72.6%
106M
YoY +71.0%
62.0M
YoY -3.7%
Other non-current liabilities 388M
YoY +79.6%
216M
YoY +8.0%
200M
YoY +110.5%
95.0M
YoY +53.2%
62.0M
YoY +207.1%
Total non-current liabilities 7.29B
YoY +71.8%
4.24B
YoY +29.4%
3.28B
YoY -2.1%
3.35B
YoY +22.5%
2.73B
YoY +120.6%
+ Total stockholders' equity 6.75B
YoY +55.1%
4.35B
YoY +41.7%
3.07B
YoY +68.1%
1.83B
YoY +19.3%
1.53B
YoY -7.3%
Common stock 0.00
0.00
0.00
0.00
0.00
YoY -100.0%
Additional paid-in capital 1.77B
YoY +0.1%
1.77B
YoY +0.0%
1.77B
YoY -23.3%
2.31B
YoY -5.3%
2.44B
YoY +31.1%
Retained earnings 5.81B
YoY +52.4%
3.81B
YoY +100.5%
1.90B
YoY +108.2%
913M
YoY +130.0%
397M
YoY +26.4%
Treasury stock 312M
YoY +0.3%
311M
YoY +0.3%
310M
YoY -66.7%
931M
YoY +17.8%
790M
YoY +1341.5%
Accumulated other comprehensive income -520M
YoY +43.5%
-920M
YoY -217.2%
-290M
YoY +37.5%
-464M
YoY +9.9%
-515M
YoY -10.0%
Total liabilities & equity 42.7B
YoY +69.3%
25.2B
YoY +43.1%
17.6B
YoY +28.2%
13.7B
YoY +36.0%
10.1B
YoY +54.8%
Common shares issued 50.7M
YoY -0.0%
50.7M
YoY -0.0%
50.7M
YoY +0.9%
50.3M
YoY -0.3%
50.4M
YoY +1.1%
Common shares outstanding 50.7M
YoY -0.0%
50.7M
YoY -0.0%
50.7M
YoY +0.9%
50.3M
YoY -0.3%
50.4M
YoY +1.1%
Shares outstanding (cover) 50.7M
YoY -0.0%
50.7M
YoY -0.0%
50.7M
YoY +0.9%
50.3M
YoY -0.3%
50.4M
YoY +1.1%
Cash Flow as of Dec 31 ’25 as of Dec 31 ’24 as of Dec 31 ’23 as of Dec 31 ’22 as of Dec 31 ’21 + Cash from operations 12.1B
YoY +53.0%
7.92B
YoY +54.0%
5.14B
YoY +74.8%
2.94B
YoY +204.7%
965M
YoY -18.4%
Depreciation & amortization 818M
YoY +32.6%
617M
YoY +17.7%
524M
YoY +30.0%
403M
YoY +97.5%
204M
YoY +94.3%
Intangible amortization 9.00M
YoY +80.0%
5.00M
YoY -16.7%
6.00M
YoY -33.3%
9.00M
YoY +50.0%
6.00M
YoY +20.0%
Deferred income taxes -469M
YoY -93.0%
-243M
YoY +14.4%
-284M
YoY -192.8%
-97.0M
YoY -234.5%
-29.0M
YoY +58.6%
Change in receivables 1.51B
YoY -43.9%
2.69B
YoY +90.2%
1.41B
YoY +1890.1%
71.0M
YoY +173.1%
26.0M
YoY +316.7%
Change in inventory 235M
YoY +108.0%
113M
YoY +63.8%
69.0M
YoY +160.5%
-114M
YoY -180.3%
142M
YoY +32.7%
+ Cash from investing -6.18B
YoY +25.4%
-8.29B
YoY -140.2%
-3.45B
YoY +10.9%
-3.87B
YoY -142.4%
-1.60B
YoY -533.7%
Capital expenditure 1.34B
YoY +56.2%
860M
YoY +69.0%
509M
YoY +12.1%
454M
YoY -20.8%
573M
YoY +132.0%
Free cash flow 10.8B
YoY +52.6%
7.06B
YoY +52.4%
4.63B
YoY +86.3%
2.49B
YoY +534.2%
392M
YoY -58.1%
Acquisitions 0.00
YoY -100.0%
6.00M
0.00
0.00
YoY -100.0%
51.0M
YoY +628.6%
Purchases of investments 14.8B
YoY -11.7%
16.7B
YoY -11.8%
18.9B
YoY +49.2%
12.7B
YoY +72.2%
7.37B
YoY +41.8%
Sales/maturities of investments 16.6B
YoY +18.8%
14.0B
YoY -22.9%
18.1B
YoY +64.2%
11.0B
YoY +41.3%
7.80B
YoY +41.0%
+ Cash from financing 2.90B
YoY +48.2%
1.96B
YoY +833.7%
-267M
YoY -129.1%
916M
YoY -52.4%
1.93B
YoY +695.5%
Long-term debt issued 0.00
0.00
0.00
0.00
0.00
Long-term debt repaid 0.00
0.00
0.00
0.00
0.00
Common stock issued 0.00
0.00
0.00
0.00
YoY -100.0%
1.52B
Common stock repurchased 1.00M
YoY +0.0%
1.00M
YoY -99.7%
356M
YoY +140.5%
148M
YoY -69.5%
486M
YoY +800.0%
Dividends paid 0.00
0.00
0.00
0.00
0.00
FX effect on cash -3.00M
YoY +99.6%
-739M
YoY +21.2%
-938M
YoY -247.4%
-270M
YoY -76.5%
-153M
YoY -33.0%
Net change in cash 8.84B
YoY +938.5%
851M
YoY +75.5%
485M
YoY +270.2%
-285M
YoY -125.0%
1.14B
YoY +7.9%
Interest paid 611M
YoY +34.0%
456M
YoY -25.0%
608M
YoY +146.2%
247M
YoY +325.9%
58.0M
YoY +7.4%
Income taxes paid 1.01B
YoY -3.7%
1.05B
YoY +61.6%
651M
YoY +49.0%
437M
YoY +55.0%
282M
YoY +101.4%
Valuation Ratios as of Dec 31 ’25 as of Dec 31 ’24 as of Dec 31 ’23 as of Dec 31 ’22 as of Dec 31 ’21 Market cap 102B
YoY +18.5%
86.2B
YoY +8.5%
79.5B
YoY +86.7%
42.6B
YoY -37.4%
68.0B
YoY -18.6%
P/E 51.1×
YoY +13.4%
45.1×
YoY -44.0%
80.5×
YoY -48.7%
157.1×
YoY -80.8%
819.1×
P/S 3.5×
YoY -14.8%
4.1×
YoY -61.1%
10.7×
YoY +142.2%
4.4×
YoY -63.0%
11.9×
YoY -43.4%
P/B 15.1×
YoY -23.6%
19.8×
YoY -31.7%
29.0×
YoY +11.1%
26.1×
YoY -41.2%
44.4×
YoY -12.2%
P/FCF 9.5×
YoY -22.4%
12.2×
YoY -33.7%
18.4×
YoY -30.4%
26.5×
YoY -84.7%
173.4×
YoY +94.1%
Earnings yield 2.0%
YoY -11.8%
2.2%
YoY +78.5%
1.2%
YoY +95.1%
0.64%
YoY +421.5%
0.12%
FCF yield 10.5%
YoY +28.9%
8.2%
YoY +50.8%
5.4%
YoY +43.6%
3.8%
YoY +555.6%
0.58%
YoY -48.5%
Source filing 10-K 10-K 10-K 10-K 10-K