| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 12.28T | 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 | -32.13B | 360.76B | 1.36T | 800.72B | 1.13T | 406.91B |
| Net Income | -913.89B | -670.90B | 426.65B | 221.90B | 215.53B | -448.70B |
Balance Sheet | ||||||
| Total Assets | 19.13T | 19.02T | 19.86T | 17.60T | 16.37T | 16.45T |
| Cash, Cash Equivalents and Short-Term Investments | 2.27T | 2.20T | 2.13T | 2.01T | 1.79T | 2.03T |
| Total Debt | 8.87T | 8.14T | 7.81T | 7.04T | 7.13T | 7.60T |
| Total Liabilities | 13.97T | 13.58T | 13.38T | 11.98T | 11.34T | 12.11T |
| Stockholders Equity | 4.75T | 4.96T | 5.98T | 5.13T | 4.58T | 3.94T |
Cash Flow | ||||||
| Free Cash Flow | -805.52B | -1.16T | -666.88B | 87.55B | -276.70B | 140.48B |
| Operating Cash Flow | 977.36B | 753.69B | 960.90B | 1.22T | 847.19B | 1.32T |
| Investing Cash Flow | -758.49B | -971.23B | -812.66B | -447.04B | -146.84B | -369.12B |
| Financing Cash Flow | 445.16B | 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 |
|---|---|---|---|---|---|---|---|
81 Outperform | $303.33B | 9.60 | 12.51% | 2.57% | 7.30% | 12.42% | |
73 Outperform | $1.49T | 300.05 | 7.03% | ― | -1.56% | -59.09% | |
71 Outperform | $54.03B | 11.76 | 10.26% | 5.64% | 3.75% | 33.37% | |
70 Outperform | $74.33B | 16.31 | 4.44% | 0.69% | 2.58% | -46.27% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
58 Neutral | $42.40B | 10.34 | 5.23% | 4.19% | 0.34% | -25.49% | |
50 Neutral | $8.97B | -1.46 | -16.69% | ― | -2.50% | -751.08% |