Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
---|---|---|---|---|---|---|
Income Statement | ||||||
Total Revenue | 12.34T | 12.63T | 12.69T | 10.60T | 8.42T | 7.86T |
Gross Profit | 1.46T | 1.69T | 2.07T | 1.71T | 1.35T | 1.05T |
EBITDA | 85.19B | 360.76B | 1.36T | 712.35B | 1.13T | 406.91B |
Net Income | -815.22B | -670.90B | 426.65B | 221.90B | 215.53B | -448.70B |
Balance Sheet | ||||||
Total Assets | 18.68T | 19.02T | 19.86T | 17.60T | 16.37T | 16.45T |
Cash, Cash Equivalents and Short-Term Investments | 2.16T | 2.20T | 2.13T | 2.01T | 1.79T | 2.03T |
Total Debt | 8.41T | 8.10T | 7.81T | 7.04T | 7.13T | 7.60T |
Total Liabilities | 13.44T | 13.58T | 13.38T | 11.98T | 11.34T | 12.11T |
Stockholders Equity | 4.77T | 4.96T | 5.98T | 5.13T | 4.58T | 3.94T |
Cash Flow | ||||||
Free Cash Flow | -942.00B | -1.16T | -666.88B | 87.55B | -276.70B | 140.48B |
Operating Cash Flow | 923.06B | 753.69B | 960.90B | 1.22T | 847.19B | 1.32T |
Investing Cash Flow | -1.04T | -971.23B | -812.66B | -447.04B | -146.84B | -369.12B |
Financing Cash Flow | 701.09B | 263.25B | -131.55B | -670.61B | -1.09T | -639.69B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
---|---|---|---|---|---|---|---|
83 Outperform | $254.08B | 9.18 | 12.05% | 2.70% | 4.14% | -12.12% | |
76 Outperform | $1.51T | 250.80 | 8.43% | ― | -2.73% | -51.64% | |
75 Outperform | $55.40B | 9.22 | 7.07% | 0.96% | 5.34% | -28.29% | |
73 Outperform | $47.44B | 15.21 | 7.11% | 6.29% | 2.72% | -17.58% | |
68 Neutral | $42.55B | 11.21 | 5.17% | 4.41% | 1.68% | -39.28% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
46 Neutral | $8.53B | 12.38 | -15.23% | 2.76% | -3.87% | -348.81% |