(in millions $) | 31 Jan 2024 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $9283 | $8337 | $10049 | $9672 |
Short term investments | $413 | $372 | $321 | $290 |
Net receivables | $3584 | $3767 | $3430 | $3264 |
Inventory | ||||
Total current assets | $31790 | $25739 | $28106 | $27188 |
Long term investments | $73 | $118 | $165 | $195 |
Property, plant & equipment | $120 | $123 | $131 | $137 |
Goodwill & intangible assets | $223 | $217 | $121 | $123 |
Total noncurrent assets | $542 | $579 | $554 | $597 |
Total investments | $486 | $490 | $486 | $485 |
Total assets | $32332 | $26318 | $28660 | $27785 |
Current liabilities | ||||
Accounts payable | $5481 | $4698 | $5347 | $5189 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $25545 | $19648 | $21356 | $20617 |
Long term debt | ||||
Total noncurrent liabilities | $91 | $96 | $117 | $122 |
Total debt | ||||
Total liabilities | $25636 | $19744 | $21473 | $20739 |
Shareholders' equity | ||||
Retained earnings | -$5446 | -$5476 | -$5391 | -$5416 |
Other shareholder equity | -$3 | -$4 | -$3 | |
Total shareholder equity | $6696 | $6574 | $7187 | $7046 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $9283 | $9334 | $10269.67 | $6324.65 |
Short term investments | $413 | $27.19 | ||
Net receivables | $3584 | $3294 | $6727.23 | $3478.64 |
Inventory | ||||
Total current assets | $31790 | $22917 | $19283.54 | $10872.58 |
Long term investments | $73 | |||
Property, plant & equipment | $120 | $146 | $146.42 | $45.83 |
Goodwill & intangible assets | $223 | $125 | $134.63 | |
Total noncurrent assets | $542 | $420 | $485.64 | $115.89 |
Total investments | $486 | $27.19 | ||
Total assets | $32332 | $23337 | $19769.18 | $10988.47 |
Current liabilities | ||||
Accounts payable | $5481 | $4886 | $6728.04 | $6001.89 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $25545 | $16253 | $12347.34 | $8816.05 |
Long term debt | ||||
Total noncurrent liabilities | $91 | $128 | $128.75 | $48.01 |
Total debt | ||||
Total liabilities | $25636 | $16381 | $12476.09 | $8864.06 |
Shareholders' equity | ||||
Retained earnings | -$5446 | -$4905 | -$3876.53 | -$190.1 |
Other shareholder equity | -$3 | $0.41 | $0.47 | |
Total shareholder equity | $6696 | $6956 | $7293.09 | -$55.32 |
(in millions $) | 31 Jan 2024 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $467 | $486 | $441 | |
Cost of revenue | $39 | $39 | $36 | |
Gross Profit | $428 | $447 | $405 | |
Operating activities | ||||
Research & development | $202 | $207 | $199 | |
Selling, general & administrative | $258 | $184 | $673 | |
Total operating expenses | $501 | $427 | $914 | |
Operating income | -$73 | $20 | -$509 | |
Income from continuing operations | ||||
EBIT | -$75 | $22 | -$509 | |
Income tax expense | $10 | -$3 | $2 | |
Interest expense | ||||
Net income | ||||
Net income | -$85 | $25 | -$511 | |
Income (for common shares) | -$85 | $25 | -$511 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1865 | $1815.14 | $958.83 | |
Cost of revenue | $146 | $152.34 | $111.08 | |
Gross Profit | $1719 | $1662.8 | $847.75 | |
Operating activities | ||||
Research & development | $805 | $1232.79 | $215.63 | |
Selling, general & administrative | $1291 | $1697.89 | $480.44 | |
Total operating expenses | $2255 | $3303.8 | $833.97 | |
Operating income | -$536 | -$1641.01 | $13.78 | |
Income from continuing operations | ||||
EBIT | -$533 | -$3684.43 | $9.23 | |
Income tax expense | $8 | $2 | $6.38 | |
Interest expense | ||||
Net income | ||||
Net income | -$541 | -$3686.43 | $2.85 | |
Income (for common shares) | -$541 | -$3686.43 | $2.85 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | $30 | -$85 | $25 | -$511 |
Operating activities | ||||
Depreciation | $17 | $19 | $15 | $20 |
Business acquisitions & disposals | -$3 | -$90 | ||
Stock-based compensation | $81 | $83 | $109 | $598 |
Total cash flows from operations | $960 | -$977 | $370 | $828 |
Investing activities | ||||
Capital expenditures | -$6 | -$6 | -$4 | -$5 |
Investments | $7 | -$1 | $3 | -$476 |
Total cash flows from investing | -$3 | -$97 | -$1 | -$481 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $8 | -$608 | $10 | $1 |
Net borrowings | -$10 | |||
Total cash flows from financing | $9 | -$615 | $7 | -$11 |
Effect of exchange rate | ||||
Change in cash and equivalents | $966 | -$1689 | $376 | $336 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$541 | -$1028 | -$3686.43 | $2.85 |
Operating activities | ||||
Depreciation | $71 | $61 | $25.5 | $9.94 |
Business acquisitions & disposals | -$93 | -$125.43 | ||
Stock-based compensation | $871 | $654 | $1570.39 | $24.33 |
Total cash flows from operations | $1181 | -$852 | -$884.77 | $1876.25 |
Investing activities | ||||
Capital expenditures | -$21 | -$57 | -$83.65 | -$32.33 |
Investments | -$467 | $17 | -$27.2 | |
Total cash flows from investing | -$582 | -$60 | -$237.88 | -$32.33 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$589 | $22 | $2073.52 | $8.55 |
Net borrowings | -$10 | -$10 | $3551.97 | |
Total cash flows from financing | -$610 | $5203.42 | $1275.88 | |
Effect of exchange rate | -$1 | -$0.07 | $0.28 | |
Change in cash and equivalents | -$11 | -$913 | $4080.7 | $3120.09 |
Market cap | $14.99B |
---|---|
Enterprise value | $5.71B |
Shares outstanding | 872.16M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | N/A |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | N/A |
P/B ratio | 2.24 |
Book/Share | 7.68 |
Cash/Share | 10.64 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 3.83 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.24 |
Quick ratio | 1.24 |