Source: Jefferies's 10-K / 10-Q XBRL data on SEC EDGAR · fetched Nov 04, 2026
Revenue, net income & free cash flow
Income statement
fiscal years · USD
Fiscal year
FY2015
FY2016
FY2017
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Revenue
$11.68B
$3.85B
$5.05B
$2.79B
$3.92B
$6.14B
$4.74B
$3.23B
$4.86B
$5.55B
Cost of revenue
$7.68B
$337.04M
$280.95M
$319.64M
$338.59M
$470.87M
$440.84M
$29.43M
$206.28M
$190.93M
Gross profit
$4.01B
$3.51B
$4.77B
$2.47B
$3.58B
$5.67B
$4.30B
$3.20B
$4.65B
$5.36B
Interest expense
$115.80M
$95.76M
$101.20M
$87.18M
$1.03B
$931.64M
$1.17B
$2.74B
—
—
Pre-tax income
$356.54M
-$12.59M
$606.50M
$478.61M
$1.07B
$2.25B
$1.06B
$354.27M
$1.01B
$870.99M
Income tax
$109.95M
$25.77M
$642.29M
-$483.95M
$298.67M
$576.73M
$273.85M
$91.88M
$293.19M
$184.57M
Net income
$279.59M
$125.94M
$167.35M
$959.59M
$769.61M
$1.67B
$774.15M
$260.94M
$669.27M
$630.79M
EPS (basic)
$0.74
$0.34
$0.45
$3.07
$2.68
$6.29
$3.13
$1.12
$3.08
$2.93
EPS (diluted)
$0.74
$0.34
$0.45
$3.03
$2.65
$6.13
$3.06
$1.10
$2.99
$2.83
Diluted shares
372.43M
371.52M
370.70M
317.03M
290.49M
271.50M
255.57M
236.62M
223.65M
222.75M
Gross margin
34.3%
91.2%
94.4%
88.5%
91.4%
92.3%
90.7%
99.1%
95.8%
96.6%
Net margin
2.4%
3.3%
3.3%
34.4%
19.6%
27.1%
16.3%
8.1%
13.8%
11.4%
Balance sheet
fiscal years · USD
Fiscal year
FY2015
FY2016
FY2017
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Cash & equivalents
$3.64B
$3.81B
$5.28B
$7.68B
$9.06B
$10.76B
$9.70B
$8.53B
$12.15B
$14.04B
Inventory
$288.07M
$309.94M
—
—
—
—
—
—
—
—
Goodwill
$1.74B
$1.72B
$1.72B
$1.74B
$1.75B
$1.75B
$1.74B
$1.85B
$1.83B
$1.84B
Total assets
$46.33B
$45.07B
$47.17B
$49.46B
$53.12B
$56.11B
$51.06B
$57.91B
$64.36B
$76.01B
Short-term debt
$310.66M
$525.84M
$436.21M
$548.49M
$764.72M
$221.86M
$528.39M
$989.72M
$443.16M
$1.77B
Long-term debt
$7.40B
$7.38B
$7.89B
$8.34B
$8.35B
$9.13B
$8.77B
$9.70B
$13.53B
$15.90B
Total debt
$7.71B
$7.91B
$8.32B
$8.89B
$9.12B
$9.35B
$9.30B
$10.69B
$13.97B
$17.66B
Total liabilities
$35.55B
$34.31B
$36.48B
$39.71B
$43.53B
$45.38B
$40.63B
$48.10B
$54.13B
$65.37B
Shareholders' equity
$10.40B
$10.13B
$10.11B
$9.58B
$9.40B
$10.55B
$10.23B
$9.71B
$10.16B
$10.57B
Cash flow
fiscal years · USD
Fiscal year
FY2015
FY2016
FY2017
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Operating cash flow
-$761.75M
$572.41M
$788.29M
-$827.84M
$2.06B
$1.58B
$1.80B
-$1.93B
-$140.47M
-$1.50B
Capital expenditures
—
—
—
—
$176.96M
$165.60M
$224.30M
$1.16M
$250.58M
$207.47M
Free cash flow
-$761.75M
$572.41M
$788.29M
-$827.84M
$1.88B
$1.42B
$1.58B
-$1.93B
-$391.05M
-$1.70B
Investing cash flow
$781.16M
-$636.22M
-$54.63M
$1.71B
-$165.68M
-$409.87M
-$60.54M
-$12.20M
$210.31M
-$298.81M
Financing cash flow
-$651.98M
$230.91M
$434.80M
$1.59B
-$723.52M
$994.29M
-$2.84B
$1.06B
$3.52B
$3.59B
Dividends paid
$92.55M
$91.30M
$117.41M
$149.65M
$160.94M
$222.80M
$280.10M
$278.60M
$302.96M
$374.13M
Share buybacks
$125.75M
$95.02M
$100.48M
$509.91M
$816.87M
$269.40M
$859.59M
$169.40M
$44.31M
$58.52M
Stock-based compensation
$74.09M
$33.60M
$48.38M
$49.85M
$40.04M
$78.16M
$43.92M
$45.36M
$63.12M
$88.23M
Depreciation & amortization
$224.13M
$117.11M
$110.39M
$152.87M
$158.44M
$157.42M
$172.90M
$112.20M
$190.33M
$192.28M
Income statement
quarters · USD
Quarter ended
Nov 2023
Feb 2024
May 2024
Aug 2024
Nov 2024
Feb 2025
May 2025
Aug 2025
Nov 2025
Feb 2026
May 2026
Aug 2026
Revenue
$859.84M
$1.03B
$1.09B
$1.28B
$1.45B
$1.14B
$1.23B
$1.50B
$1.67B
$1.46B
$1.67B
$1.75B
Cost of revenue
$23.29M
$34.67M
$37.46M
$37.40M
$96.75M
$41.57M
$42.96M
$34.43M
$71.97M
$29.92M
$31.25M
$22.92M
Gross profit
$836.55M
$1.00B
$1.06B
$1.25B
$1.35B
$1.10B
$1.18B
$1.47B
$1.60B
$1.43B
$1.64B
$1.73B
Interest expense
$771.53M
$813.74M
$859.85M
—
—
—
—
—
—
—
—
—
Pre-tax income
$87.26M
$220.24M
$227.75M
$252.69M
$304.86M
$151.06M
$134.90M
$331.81M
$253.21M
$212.22M
$315.55M
$351.04M
Income tax
$16.83M
$55.96M
$73.11M
$78.01M
$86.12M
$14.22M
$43.51M
$89.31M
$37.54M
$52.87M
$65.57M
$62.78M
Net income
$64.55M
$149.64M
$145.74M
$167.13M
$206.55M
$127.79M
$88.02M
$223.99M
$190.88M
$159.35M
$249.98M
$288.25M
EPS (basic)
$0.29
$0.68
$0.66
$0.78
$0.96
$0.60
$0.41
$1.04
$0.88
$0.72
—
—
EPS (diluted)
$0.28
$0.66
$0.64
$0.75
$0.93
$0.57
$0.40
$1.01
$0.85
$0.70
—
—
Diluted shares
-4.04M
225.29M
226.15M
221.70M
-530.00K
222.45M
221.90M
222.72M
207.00K
223.27M
—
—
Gross margin
97.3%
96.6%
96.6%
97.1%
93.3%
96.4%
96.5%
97.7%
95.7%
97.9%
98.1%
98.7%
Net margin
7.5%
14.5%
13.3%
13.0%
14.3%
11.2%
7.2%
14.9%
11.4%
10.9%
14.9%
16.5%
Balance sheet
quarters · USD
Quarter ended
Nov 2023
Feb 2024
May 2024
Aug 2024
Nov 2024
Feb 2025
May 2025
Aug 2025
Nov 2025
Feb 2026
May 2026
Aug 2026
Cash & equivalents
$8.53B
$7.62B
$10.84B
$10.57B
$12.15B
$11.18B
$11.26B
$11.46B
$14.04B
$11.96B
$14.31B
$16.88B
Goodwill
$1.85B
$1.82B
$1.82B
$1.83B
$1.83B
$1.82B
$1.84B
$1.84B
$1.84B
$1.73B
$1.73B
$1.73B
Total assets
$57.91B
$60.93B
$63.00B
$63.28B
$64.36B
$70.22B
$67.29B
$69.32B
$76.01B
$74.38B
$79.54B
$81.30B
Short-term debt
$989.72M
$1.25B
$1.63B
$1.72B
$443.16M
$1.17B
$1.32B
$1.23B
$1.77B
$1.92B
—
—
Long-term debt
$9.70B
$9.92B
$12.67B
$12.92B
$13.53B
$14.79B
$15.35B
$16.01B
$15.90B
$17.23B
$18.04B
$18.46B
Total debt
$10.69B
$11.17B
$14.29B
$14.64B
$13.97B
$15.96B
$16.67B
$17.24B
$17.66B
$19.15B
$18.04B
$18.46B
Total liabilities
$48.10B
$51.07B
$53.05B
$53.16B
$54.13B
$59.95B
$56.90B
$58.82B
$65.37B
$63.72B
$68.93B
$70.55B
Shareholders' equity
$9.71B
$9.78B
$9.88B
$10.05B
$10.16B
$10.20B
$10.31B
$10.44B
$10.57B
$10.61B
$10.57B
$10.71B
Cash flow
quarters · USD
Quarter ended
Nov 2023
Feb 2024
May 2024
Aug 2024
Nov 2024
Feb 2025
May 2025
Aug 2025
Nov 2025
Feb 2026
May 2026
Aug 2026
Operating cash flow
-$43.65M
-$1.26B
$77.57M
-$670.04M
$1.71B
-$2.67B
-$978.33M
$184.19M
$1.96B
-$1.74B
$1.60B
$2.59B
Capital expenditures
-$79.06M
$96.24M
$48.62M
$35.80M
$69.93M
$49.58M
$43.67M
$58.18M
$56.04M
$64.86M
$48.00M
$49.34M
Free cash flow
-$122.71M
-$1.35B
$28.96M
-$705.84M
$1.64B
-$2.71B
-$1.02B
$126.01M
$1.91B
-$1.80B
$1.55B
$2.54B
Investing cash flow
$243.83M
-$145.29M
$34.83M
$427.29M
-$106.53M
-$57.77M
-$99.37M
-$54.58M
-$87.08M
-$129.26M
-$82.89M
-$147.51M
Financing cash flow
$42.24M
$320.90M
$3.18B
$301.77M
-$281.17M
$2.03B
$859.11M
$172.97M
$533.69M
$627.10M
$248.47M
$154.09M
Dividends paid
$69.98M
$69.91M
$69.91M
$81.57M
$81.57M
$92.73M
$94.32M
$93.53M
$93.54M
$92.79M
$91.81M
$91.86M
Share buybacks
$4.13M
$43.03M
$946.00K
$332.00K
$1.00K
$56.32M
$1.25M
$918.00K
$29.00K
$174.30M
$197.41M
$68.22M
Stock-based compensation
$9.88M
$20.21M
$14.36M
$13.38M
$15.17M
$35.64M
$18.19M
$13.98M
$20.42M
$50.67M
$22.93M
$22.17M
Depreciation & amortization
$28.31M
$43.20M
$49.95M
$45.98M
$51.20M
$30.99M
$52.25M
$53.23M
$55.81M
$56.87M
$47.33M
$43.28M
Quarterly figures are rebuilt from the year-to-date totals companies report — Q4 is the full year minus the first nine months, since no 10-Q is filed for it. Values are as filed; later restatements replace earlier ones. Fiscal years are labelled by the calendar year in which they end.