Income Statement as of Jan 25 ’26 as of Jan 26 ’25 as of Jan 28 ’24 as of Jan 29 ’23 as of Jan 30 ’22 as of Jan 31 ’21 Revenue 216B
YoY +65.5%
130B
YoY +114.2%
60.9B
YoY +125.9%
27.0B
YoY +0.2%
26.9B
YoY +61.4%
16.7B
YoY +52.7%
+ Gross profit 153B
YoY +56.8%
97.9B
YoY +120.9%
44.3B
YoY +188.5%
15.4B
YoY -12.1%
17.5B
YoY +68.1%
10.4B
YoY +53.6%
Cost of revenue 62.5B
YoY +91.4%
32.6B
YoY +96.4%
16.6B
YoY +43.1%
11.6B
YoY +23.1%
9.44B
YoY +50.3%
6.28B
YoY +51.3%
+ Total operating expenses 23.1B
YoY +40.7%
16.4B
YoY +44.8%
11.3B
YoY +1.8%
11.1B
YoY +49.7%
7.43B
YoY +26.8%
5.86B
YoY +49.5%
Research & development 18.5B
YoY +43.2%
12.9B
YoY +48.9%
8.68B
YoY +18.2%
7.34B
YoY +39.3%
5.27B
YoY +34.3%
3.92B
YoY +38.7%
Selling, general & administrative 4.58B
YoY +31.2%
3.49B
YoY +31.5%
2.65B
YoY +8.8%
2.44B
YoY +12.7%
2.17B
YoY +11.6%
1.94B
YoY +77.5%
Amortization of intangibles 488M
YoY -17.7%
593M
YoY -3.4%
614M
YoY -12.2%
699M
YoY +24.2%
563M
YoY -8.0%
612M
YoY +2348.0%
Operating income 130B
YoY +60.1%
81.5B
YoY +147.0%
33.0B
YoY +680.6%
4.22B
YoY -57.9%
10.0B
YoY +121.6%
4.53B
YoY +59.2%
Interest expense 259M
YoY +4.9%
247M
YoY -3.9%
257M
YoY -1.9%
262M
YoY +11.0%
236M
YoY +28.3%
184M
YoY +253.8%
Interest & investment income 2.30B
YoY +28.8%
1.79B
YoY +106.2%
866M
YoY +224.3%
267M
YoY +820.7%
29.0M
YoY -49.1%
57.0M
YoY -68.0%
Other non-operating income 9.02B
YoY +772.5%
1.03B
YoY +336.3%
237M
YoY +593.8%
-48.0M
YoY -144.9%
107M
YoY +2575.0%
4.00M
YoY +300.0%
Pre-tax income 141B
YoY +68.3%
84.0B
YoY +148.5%
33.8B
YoY +708.8%
4.18B
YoY -57.9%
9.94B
YoY +125.5%
4.41B
YoY +48.5%
Income tax 21.4B
YoY +91.8%
11.1B
YoY +174.7%
4.06B
YoY +2270.1%
-187M
YoY -198.9%
189M
YoY +145.5%
77.0M
YoY -55.7%
Net income 120B
YoY +64.7%
72.9B
YoY +144.9%
29.8B
YoY +581.3%
4.37B
YoY -55.2%
9.75B
YoY +125.1%
4.33B
YoY +54.9%
+ EPS (diluted) $4.90
YoY +66.7%
$2.94
YoY +147.1%
$1.19
YoY +600.0%
$0.17
YoY -55.8%
$0.39
YoY +122.5%
$0.17
YoY +53.1%
EPS (basic) $4.93
YoY +66.0%
$2.97
YoY +145.5%
$1.21
YoY +572.2%
$0.18
YoY -54.0%
$0.39
YoY +122.2%
$0.18
YoY +53.0%
Weighted-avg shares (basic) 24.4B
YoY -0.8%
24.6B
YoY -0.5%
24.7B
YoY -0.7%
24.9B
YoY -0.4%
25.0B
YoY +1.2%
24.7B
YoY +1.1%
Weighted-avg shares (diluted) 24.5B
YoY -1.2%
24.8B
YoY -0.5%
24.9B
YoY -0.5%
25.1B
YoY -1.1%
25.4B
YoY +1.0%
25.1B
YoY +1.5%
Dividends per share $0.04
YoY +17.6%
$0.03
YoY +112.5%
$0.02
YoY +0.0%
$0.02
YoY +0.0%
$0.02
YoY +0.0%
$0.02
YoY +0.0%
Balance Sheet as of Jan 25 ’26 as of Jan 26 ’25 as of Jan 28 ’24 as of Jan 29 ’23 as of Jan 30 ’22 as of Jan 31 ’21 + Total current assets 126B
YoY +56.8%
80.1B
YoY +80.7%
44.3B
YoY +92.2%
23.1B
YoY -20.0%
28.8B
YoY +79.6%
16.1B
YoY +17.3%
Cash & equivalents 10.6B
YoY +23.5%
8.59B
YoY +18.0%
7.28B
YoY +114.8%
3.39B
YoY +70.3%
1.99B
YoY +134.9%
847M
YoY -92.2%
Short-term investments —
34.6B
YoY +85.1%
18.7B
YoY +88.8%
9.91B
YoY -48.4%
19.2B
YoY +79.4%
10.7B
Accounts receivable 38.5B
YoY +66.8%
23.1B
YoY +130.7%
10.00B
YoY +161.3%
3.83B
YoY -17.7%
4.65B
YoY +91.4%
2.43B
YoY +46.6%
Inventory 21.4B
YoY +112.3%
10.1B
YoY +90.8%
5.28B
YoY +2.4%
5.16B
YoY +98.0%
2.60B
YoY +42.7%
1.83B
YoY +86.5%
Prepaid expenses 3.18B
YoY -15.7%
3.77B
YoY +22.4%
3.08B
YoY +289.4%
791M
YoY +116.1%
366M
YoY +53.1%
239M
YoY +52.2%
Other current assets
—
—
—
—
—
97.0M
+ Total assets 207B
YoY +85.3%
112B
YoY +69.8%
65.7B
YoY +59.6%
41.2B
YoY -6.8%
44.2B
YoY +53.5%
28.8B
YoY +66.3%
Property, plant & equipment 10.4B
YoY +65.3%
6.28B
YoY +60.5%
3.91B
YoY +2.8%
3.81B
YoY +37.0%
2.78B
YoY +29.3%
2.15B
YoY +28.4%
Operating lease right-of-use 2.87B
YoY +59.9%
1.79B
YoY +33.2%
1.35B
YoY +29.7%
1.04B
YoY +25.2%
829M
YoY +17.3%
707M
YoY +14.4%
Goodwill 20.8B
YoY +301.5%
5.19B
YoY +17.1%
4.43B
YoY +1.3%
4.37B
YoY +0.5%
4.35B
YoY +3.7%
4.19B
YoY +578.5%
Intangible assets 3.31B
YoY +309.7%
807M
YoY -27.4%
1.11B
YoY -33.7%
1.68B
YoY -28.3%
2.34B
YoY -14.5%
2.74B
YoY +5485.7%
Deferred tax assets 13.3B
YoY +20.8%
11.0B
YoY +80.5%
6.08B
YoY +79.1%
3.40B
YoY +177.9%
1.22B
YoY +51.6%
806M
YoY +47.1%
Other non-current assets 8.30B
YoY +173.2%
3.04B
YoY -32.5%
4.50B
YoY +17.8%
3.82B
YoY -0.5%
3.84B
YoY +79.2%
2.14B
YoY +1716.9%
+ Total current liabilities 32.2B
YoY +78.2%
18.0B
YoY +69.8%
10.6B
YoY +62.0%
6.56B
YoY +51.4%
4.33B
YoY +10.4%
3.92B
YoY +120.0%
Accounts payable 9.81B
YoY +55.5%
6.31B
YoY +133.8%
2.70B
YoY +126.2%
1.19B
YoY -33.1%
1.78B
YoY +55.2%
1.15B
YoY +67.2%
Accrued liabilities 21.4B
YoY +81.9%
11.7B
YoY +75.7%
6.68B
YoY +62.2%
4.12B
YoY +61.4%
2.55B
YoY +43.6%
1.78B
YoY +62.0%
Deferred revenue 1.38B
YoY +64.8%
837M
YoY +9.6%
764M
YoY +115.8%
354M
YoY +18.0%
300M
YoY +4.2%
288M
YoY +104.3%
Short-term & current debt 999M
0.00
YoY -100.0%
1.25B
YoY +0.0%
1.25B
0.00
YoY -100.0%
999M
Current lease liability 372M
YoY +29.2%
288M
YoY +26.3%
228M
YoY +29.5%
176M
YoY +22.2%
144M
YoY +19.0%
121M
YoY +33.0%
+ Total liabilities 49.5B
YoY +53.4%
32.3B
YoY +41.9%
22.8B
YoY +19.2%
19.1B
YoY +8.6%
17.6B
YoY +47.7%
11.9B
YoY +132.8%
Long-term debt 7.47B
YoY -11.7%
8.46B
YoY +0.0%
8.46B
YoY -12.8%
9.70B
YoY -11.4%
10.9B
YoY +83.5%
5.96B
YoY +199.5%
Deferred revenue (non-current) 1.19B
YoY +22.2%
976M
YoY +70.3%
573M
YoY +162.8%
218M
YoY +7.9%
202M
YoY +23.9%
163M
YoY +171.7%
Non-current lease liability 2.57B
YoY +69.3%
1.52B
YoY +35.7%
1.12B
YoY +24.1%
902M
YoY +21.7%
741M
YoY +16.9%
634M
YoY +13.0%
Operating lease liability (total) 2.94B
YoY +62.9%
1.81B
YoY +34.1%
1.35B
YoY +25.0%
1.08B
YoY +21.8%
885M
YoY +17.2%
755M
YoY +15.8%
Deferred tax liabilities 1.77B
YoY +100.2%
886M
YoY +91.8%
462M
YoY +87.0%
247M
YoY +0.8%
245M
YoY +1.7%
241M
YoY +731.0%
Other non-current liabilities 7.31B
YoY +72.1%
4.25B
YoY +67.1%
2.54B
YoY +32.8%
1.91B
YoY +23.2%
1.55B
YoY +12.9%
1.38B
YoY +77.4%
+ Total stockholders' equity 157B
YoY +98.3%
79.3B
YoY +84.6%
43.0B
YoY +94.5%
22.1B
YoY -17.0%
26.6B
YoY +57.5%
16.9B
YoY +38.4%
Common stock 24.0M
YoY +0.0%
24.0M
YoY -4.0%
25.0M
YoY +1150.0%
2.00M
YoY -33.3%
3.00M
YoY +0.0%
3.00M
YoY +200.0%
Additional paid-in capital 10.1B
YoY -10.0%
11.2B
YoY -14.3%
13.1B
YoY +9.5%
12.0B
YoY +15.3%
10.4B
YoY +19.1%
8.72B
YoY +23.8%
Retained earnings 147B
YoY +116.0%
68.0B
YoY +128.2%
29.8B
YoY +193.2%
10.2B
YoY -37.4%
16.2B
YoY -14.1%
18.9B
YoY +26.3%
Treasury stock —
—
—
—
0.00
YoY -100.0%
10.8B
YoY +9.6%
Accumulated other comprehensive income 178M
YoY +535.7%
28.0M
YoY +3.7%
27.0M
YoY +162.8%
-43.0M
YoY -290.9%
-11.0M
YoY -157.9%
19.0M
YoY +1800.0%
Total liabilities & equity 207B
YoY +85.3%
112B
YoY +69.8%
65.7B
YoY +59.6%
41.2B
YoY -6.8%
44.2B
YoY +53.5%
28.8B
YoY +66.3%
Common shares issued 24.3B
YoY -0.7%
24.5B
YoY -0.7%
24.6B
YoY -0.1%
24.7B
YoY -1.6%
25.1B
YoY -35.1%
38.6B
YoY +1.0%
Common shares outstanding 24.3B
YoY -0.7%
24.5B
YoY -0.7%
24.6B
YoY -0.1%
24.7B
YoY -1.6%
25.1B
YoY +1.1%
24.8B
YoY +1.3%
Shares outstanding (cover) 24.3B
YoY -0.4%
24.4B
YoY -2.4%
25.0B
YoY +1.2%
24.7B
YoY -1.6%
25.1B
YoY +1.2%
24.8B
YoY +1.3%
Cash Flow as of Jan 25 ’26 as of Jan 26 ’25 as of Jan 28 ’24 as of Jan 29 ’23 as of Jan 30 ’22 as of Jan 31 ’21 + Cash from operations 103B
YoY +60.3%
64.1B
YoY +128.2%
28.1B
YoY +398.0%
5.64B
YoY -38.1%
9.11B
YoY +56.4%
5.82B
YoY +22.3%
Depreciation & amortization 2.84B
YoY +52.5%
1.86B
YoY +23.6%
1.51B
YoY -2.3%
1.54B
YoY +31.5%
1.17B
YoY +6.9%
1.10B
YoY +188.2%
Intangible amortization 488M
YoY -17.7%
593M
YoY -3.4%
614M
YoY -12.2%
699M
YoY +24.2%
563M
YoY -8.0%
612M
YoY +2348.0%
Share-based compensation 6.39B
YoY +34.8%
4.74B
YoY +33.5%
3.55B
YoY +31.0%
2.71B
YoY +35.2%
2.00B
YoY +43.5%
1.40B
YoY +65.5%
Deferred income taxes -1.42B
YoY +68.2%
-4.48B
YoY -79.9%
-2.49B
YoY -15.0%
-2.16B
YoY -433.0%
-406M
YoY -44.0%
-282M
YoY -1666.7%
Change in receivables 15.4B
YoY +17.9%
13.1B
YoY +111.6%
6.17B
YoY +850.9%
-822M
YoY -137.1%
2.21B
YoY +302.7%
550M
YoY +136.1%
Change in inventory 11.3B
YoY +136.9%
4.78B
YoY +4778.6%
98.0M
YoY -96.2%
2.55B
YoY +230.0%
774M
YoY +47.7%
524M
YoY +187.8%
Change in payables 3.10B
YoY -7.8%
3.36B
YoY +119.3%
1.53B
YoY +377.9%
-551M
YoY -197.0%
568M
YoY +82.1%
312M
YoY +60.8%
+ Cash from investing -52.2B
YoY -155.8%
-20.4B
YoY -93.3%
-10.6B
YoY -243.3%
7.38B
YoY +175.0%
-9.83B
YoY +50.0%
-19.7B
YoY -420.2%
Capital expenditure 6.04B
YoY +86.7%
3.24B
YoY +202.7%
1.07B
YoY -41.7%
1.83B
YoY +87.8%
976M
—
Free cash flow 96.7B
YoY +58.9%
60.9B
YoY +125.2%
27.0B
YoY +609.6%
3.81B
YoY -53.2%
8.13B
—
Acquisitions 1.53B
YoY +52.4%
1.01B
YoY +1113.3%
83.0M
YoY +69.4%
49.0M
YoY -81.4%
263M
YoY -96.9%
8.52B
YoY +213000.0%
Sales/maturities of investments 11.2B
YoY +0.3%
11.2B
YoY +15.0%
9.73B
YoY -49.9%
19.4B
YoY +27.8%
15.2B
YoY +72.9%
8.79B
YoY +85.3%
Other investing activities 0.00
YoY +100.0%
-22.0M
YoY -117.7%
124M
0.00
YoY -100.0%
24.0M
YoY -29.4%
34.0M
YoY +240.0%
+ Cash from financing -48.5B
YoY -14.4%
-42.4B
YoY -210.7%
-13.6B
YoY -17.4%
-11.6B
YoY -722.9%
1.86B
YoY -51.0%
3.80B
YoY +580.3%
Long-term debt issued 0.00
0.00
0.00
0.00
YoY -100.0%
4.98B
YoY +0.2%
4.97B
YoY +150.9%
Long-term debt repaid 0.00
0.00
0.00
0.00
0.00
0.00
Common stock issued 0.00
0.00
0.00
0.00
0.00
0.00
Common stock repurchased 40.1B
YoY +18.9%
33.7B
YoY +253.6%
9.53B
YoY -5.0%
10.0B
0.00
0.00
Dividends paid 974M
YoY +16.8%
834M
YoY +111.1%
395M
YoY -0.8%
398M
YoY -0.3%
399M
YoY +1.0%
395M
YoY +1.3%
Other financing activities -9.00M
0.00
YoY +100.0%
-1.00M
YoY +50.0%
-2.00M
YoY +71.4%
-7.00M
YoY -75.0%
-4.00M
Net change in cash 2.02B
YoY +54.0%
1.31B
YoY -66.4%
3.89B
YoY +178.1%
1.40B
YoY +22.4%
1.14B
YoY +111.4%
-10.0B
YoY -199.4%
Interest paid —
246M
YoY -2.4%
252M
YoY -0.8%
254M
YoY +3.3%
246M
YoY +78.3%
138M
YoY +155.6%
Income taxes paid 20.3B
YoY +34.2%
15.1B
YoY +130.8%
6.55B
YoY +366.5%
1.40B
YoY +254.5%
396M
YoY +59.0%
249M
YoY +41.5%
Valuation Ratios as of Jan 25 ’26 as of Jan 26 ’25 as of Jan 28 ’24 as of Jan 29 ’23 as of Jan 30 ’22 as of Jan 31 ’21 Market cap 4.56T
YoY +30.6%
3.49T
YoY +131.7%
1.51T
YoY +200.9%
501B
YoY -12.3%
571B
YoY +77.5%
322B
YoY +109.8%
P/E 46.0×
YoY -17.0%
55.4×
YoY -30.6%
79.8×
YoY -5.1%
84.1×
YoY +20.9%
69.6×
YoY -17.3%
84.1×
YoY +32.3%
P/S 24.4×
YoY -21.0%
30.8×
YoY -8.2%
33.6×
YoY +91.6%
17.5×
YoY -25.4%
23.5×
YoY +8.1%
21.8×
YoY +42.2%
P/B 38.4×
YoY -27.6%
53.0×
YoY +17.0%
45.3×
YoY +93.1%
23.5×
YoY -2.2%
24.0×
YoY +14.4%
21.0×
YoY +53.4%
P/FCF 59.0×
YoY -4.5%
61.8×
YoY -28.2%
86.1×
YoY -17.0%
103.7×
YoY -89.0%
947.0×
YoY +77.5%
533.4×
YoY +109.8%
Earnings yield 2.2%
YoY +20.5%
1.8%
YoY +44.1%
1.3%
YoY +5.4%
1.2%
YoY -17.3%
1.4%
YoY +20.9%
1.2%
YoY -24.4%
FCF yield 1.7%
YoY +4.7%
1.6%
YoY +39.3%
1.2%
YoY +20.5%
0.96%
YoY +812.8%
0.11%
YoY -43.7%
0.19%
YoY -52.3%
Dividend yield 0.02%
YoY -10.6%
0.02%
YoY -9.1%
0.03%
YoY -66.6%
0.08%
YoY +12.2%
0.07%
YoY -43.1%
0.12%
YoY -51.8%
Source filing 10-K 10-K 10-K 10-K 10-K 10-K