| USD | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenue | 4.01B | 3.23B | 2.68B | 2.70B |
| YoY Growth | +23.9% | +20.7% | -0.9% | — |
| Gross Profit | 3.89B | 3.08B | 2.57B | 2.57B |
| Gross Margin | 97.0% | 95.2% | 96.0% | 95.2% |
| R&D | 2.07B | 1.98B | 1.13B | 995.00M |
| SG&A | 984.00M | 983.00M | 762.00M | 897.00M |
| EBIT | 831.00M | 117.00M | 678.00M | 680.00M |
| EBIT Margin | 20.7% | 3.6% | 25.3% | 25.2% |
| D&A | 183.00M | 162.00M | 170.00M | 185.00M |
| EBITDA | 1.01B | 279.00M | 848.00M | 865.00M |
| EBITDA Margin | 25.3% | 8.6% | 31.7% | 32.0% |
| Net Income | 792.00M | 306.00M | 524.00M | 549.00M |
| Net Margin | 19.8% | 9.5% | 19.6% | 20.3% |
| EPS (diluted) | $0.61 | $0.29 | $0.51 | $0.54 |
| Shares (dil., M) | 1066 | 1044 | 1026 | 1026 |
| Gross Margin | 97.5% |
|---|---|
| EBITDA Margin | 23.7% |
| EBIT Margin | 18.8% |
| Net Margin | 17.1% |
| FCF Margin | 20.5% |
| ROIC | 11.9% |
|---|---|
| ROCE | 11.0% |
| ROE | 11.7% |
| ROA | 9.0% |
| Asset Turnover | 0.52× |
| FCF / Net Income | 19.9% |
|---|---|
| SBC / Net Income | 103.5% |
| SBC / Revenue | 20.5% |
| Capex / D&A | 1.31× |
| Metric | 3yr |
|---|---|
| Revenue | 14.0% |
| EPS | 4.5% |
| FCF | -25.6% |
| Dividend | — |
| Float | 12.9% |
|---|---|
| Shares Out. | 1.06B |
| Insiders % | 0.0% |
| Institutions % | 94.9% |
| Institutions (of float) | 95.0% |
| Institution holders | 987 |
| Insider net buy 6M | — |
| Cash & ST Invest. | $2.8B |
|---|---|
| Total Debt | $356.0M |
| Net Cash / (Debt) | $1.7B |
| Total Assets | $8.9B |
| Total Equity | $6.8B |
| Goodwill & Intang. | $1.8B |
| Tangible Book Value | $5.1B |
| NCAV (Graham) | $2.7B |
| Tangible Book/sh | $4.77 |
| NCAV/sh | $2.58 |
| D/E Ratio | 0.05× |
|---|---|
| Net Debt / EBITDA | -1.56× |
| Interest Coverage | — |
| Current Ratio | 5.20× |
| Quick Ratio | 5.20× |
| Capex | $239.0M |
|---|---|
| Capex / Revenue | 6.0% |
| SBC | $820.0M |
| Dividends Paid | — |
| Buybacks | — |
| P/E vs 4Y | 316.4×vs 303.0× median |
|---|---|
| Div yield vs 10Y | —vs 0.0% median |
| Gross Margin | 97.5% |
|---|---|
| EBITDA Margin | 23.7% |
| EBIT Margin | 18.8% |
| Net Margin | 17.1% |
| FCF Margin | 20.5% |
| ROIC | 11.9% |
|---|---|
| ROCE | 11.0% |
| ROE | 11.7% |
| ROA | 9.0% |
| Asset Turnover | 0.52× |
| FCF / Net Income | 19.9% |
|---|---|
| SBC / Net Income | 103.5% |
| SBC / Revenue | 20.5% |
| Capex / D&A | 1.31× |
| Metric | 3yr |
|---|---|
| Revenue | 14.0% |
| EPS | 4.5% |
| FCF | -25.6% |
| Dividend | — |
| Float | 12.9% |
|---|---|
| Shares Out. | 1.06B |
| Insiders % | 0.0% |
| Institutions % | 94.9% |
| Institutions (of float) | 95.0% |
| Institution holders | 987 |
| Insider net buy 6M | — |
| USD | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenue | 4.01B | 3.23B | 2.68B | 2.70B |
| YoY Growth | +23.9% | +20.7% | -0.9% | — |
| Gross Profit | 3.89B | 3.08B | 2.57B | 2.57B |
| Gross Margin | 97.0% | 95.2% | 96.0% | 95.2% |
| R&D | 2.07B | 1.98B | 1.13B | 995.00M |
| SG&A | 984.00M | 983.00M | 762.00M | 897.00M |
| EBIT | 831.00M | 117.00M | 678.00M | 680.00M |
| EBIT Margin | 20.7% | 3.6% | 25.3% | 25.2% |
| D&A | 183.00M | 162.00M | 170.00M | 185.00M |
| EBITDA | 1.01B | 279.00M | 848.00M | 865.00M |
| EBITDA Margin | 25.3% | 8.6% | 31.7% | 32.0% |
| Net Income | 792.00M | 306.00M | 524.00M | 549.00M |
| Net Margin | 19.8% | 9.5% | 19.6% | 20.3% |
| EPS (diluted) | $0.61 | $0.29 | $0.51 | $0.54 |
| Shares (dil., M) | 1066 | 1044 | 1026 | 1026 |
| Cash & ST Invest. | $2.8B |
|---|---|
| Total Debt | $356.0M |
| Net Cash / (Debt) | $1.7B |
| Total Assets | $8.9B |
| Total Equity | $6.8B |
| Goodwill & Intang. | $1.8B |
| Tangible Book Value | $5.1B |
| NCAV (Graham) | $2.7B |
| Tangible Book/sh | $4.77 |
| NCAV/sh | $2.58 |
| D/E Ratio | 0.05× |
|---|---|
| Net Debt / EBITDA | -1.56× |
| Interest Coverage | — |
| Current Ratio | 5.20× |
| Quick Ratio | 5.20× |
| Capex | $239.0M |
|---|---|
| Capex / Revenue | 6.0% |
| SBC | $820.0M |
| Dividends Paid | — |
| Buybacks | — |
| P/E vs 4Y | 316.4×vs 303.0× median |
|---|---|
| Div yield vs 10Y | —vs 0.0% median |