| (in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $2731.63 | $4147.91 | $3615.58 | |
| Short term investments | ||||
| Net receivables | ||||
| Inventory | ||||
| Total current assets | ||||
| Long term investments | ||||
| Property, plant & equipment | $350.38 | $329.64 | $315.41 | $306.54 |
| Goodwill & intangible assets | $2016.28 | $1981.75 | $1938.02 | |
| Total noncurrent assets | ||||
| Total investments | $27564.43 | $24860.69 | $24214.72 | |
| Total assets | $34380.18 | $32641.98 | $31305.76 | $30074.86 |
| Current liabilities | ||||
| Accounts payable | $569.02 | $535.37 | $554.18 | $549.75 |
| Deferred revenue | ||||
| Short long term debt | ||||
| Total current liabilities | $670.05 | $636.17 | $659.74 | $658.4 |
| Long term debt | $3180.86 | $3107.35 | $2895.45 | $5240.81 |
| Total noncurrent liabilities | ||||
| Total debt | $3208.15 | $3001 | $5349.46 | |
| Total liabilities | $28258.69 | $26740.49 | $25159.78 | $24519.87 |
| Shareholders' equity | ||||
| Retained earnings | -$1638.07 | -$1698.82 | -$1716.22 | -$1804.26 |
| Other shareholder equity | $8.11 | -$1.48 | -$2.09 | -$1.21 |
| Total shareholder equity | $5901.49 | $5825.6 | $5234.61 | |
| (in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 30 Jan 2021 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $3615.58 | $1846.3 | $768.44 | $0.26 |
| Short term investments | ||||
| Net receivables | ||||
| Inventory | ||||
| Total current assets | $1.06 | |||
| Long term investments | ||||
| Property, plant & equipment | $306.54 | $267.24 | $227.06 | $198.35 |
| Goodwill & intangible assets | $1938.02 | $2215 | $1351.37 | $1403.95 |
| Total noncurrent assets | $805.02 | |||
| Total investments | $24214.72 | $14679.13 | $6658.22 | $5501.69 |
| Total assets | $30074.86 | $19007.67 | $9176.33 | $806.08 |
| Current liabilities | ||||
| Accounts payable | $549.75 | $502.53 | $298.16 | $452.91 |
| Deferred revenue | ||||
| Short long term debt | ||||
| Total current liabilities | $583.32 | $620.29 | $422.8 | $0.18 |
| Long term debt | $5253.98 | $5516.61 | $4055.8 | $4931.9 |
| Total noncurrent liabilities | $800.89 | |||
| Total debt | $5349.46 | $5620.69 | $4180.46 | $5057.02 |
| Total liabilities | $24519.87 | $13479.2 | $4478.62 | $801.08 |
| Shareholders' equity | ||||
| Retained earnings | -$1804.26 | -$1503.52 | -$1183.11 | -$55.77 |
| Other shareholder equity | -$1.21 | -$8.3 | -$1.47 | $55.13 |
| Total shareholder equity | $5234.61 | $5208.1 | $4377.33 | -$120.11 |
| (in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $641.48 | |||
| Cost of revenue | ||||
| Gross Profit | ||||
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | ||||
| Total operating expenses | ||||
| Operating income | ||||
| Income from continuing operations | ||||
| EBIT | ||||
| Income tax expense | $3.11 | |||
| Interest expense | ||||
| Net income | ||||
| Net income | $5.1 | |||
| Income (for common shares) | ||||
| (in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 30 Jan 2021 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $2122.79 | $984.87 | ||
| Cost of revenue | $380 | $256.98 | ||
| Gross Profit | $1742.79 | $727.89 | ||
| Operating activities | ||||
| Research & development | $511.42 | $276.09 | ||
| Selling, general & administrative | $1230.41 | $925.41 | ||
| Total operating expenses | $2043.95 | $1209.07 | $0.66 | |
| Operating income | -$301.16 | -$481.18 | -$0.66 | |
| Income from continuing operations | ||||
| EBIT | -$301.16 | -$481.18 | ||
| Income tax expense | -$0.42 | $2.76 | ||
| Interest expense | ||||
| Net income | ||||
| Net income | -$300.74 | -$483.94 | -$55.77 | |
| Income (for common shares) | -$300.74 | -$483.94 | ||
| (in millions $) | 30 Oct 2024 | 30 Jul 2024 | 31 Mar 2024 | 31 Dec 2023 |
|---|---|---|---|---|
| Net income | $88.04 | $47.91 | ||
| Operating activities | ||||
| Depreciation | $48.54 | $53.45 | ||
| Business acquisitions & disposals | ||||
| Stock-based compensation | $55.08 | $69.11 | ||
| Total cash flows from operations | $738.25 | -$247.94 | ||
| Investing activities | ||||
| Capital expenditures | -$34.11 | -$36.65 | ||
| Investments | -$1227.07 | -$1376.88 | ||
| Total cash flows from investing | -$3540.11 | -$3456.1 | -$1261.18 | -$1413.53 |
| Financing activities | ||||
| Dividends paid | -$16.5 | |||
| Sale and purchase of stock | $0.47 | $0.13 | ||
| Net borrowings | -$1747.51 | -$930.8 | ||
| Total cash flows from financing | $3813.74 | $2318.59 | $1055.44 | $1979.56 |
| Effect of exchange rate | $0.25 | -$0.32 | -$0.18 | $0.47 |
| Change in cash and equivalents | -$645.82 | -$883.95 | $532.33 | $318.56 |
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 30 Jan 2021 |
|---|---|---|---|---|
| Net income | -$300.74 | -$320.41 | -$483.94 | -$55.77 |
| Operating activities | ||||
| Depreciation | $201.42 | $151.36 | $101.57 | |
| Business acquisitions & disposals | -$72.3 | $58.54 | ||
| Stock-based compensation | $271.22 | $305.99 | $239.01 | |
| Total cash flows from operations | -$7227.14 | -$7255.86 | -$1350.22 | -$1.29 |
| Investing activities | ||||
| Capital expenditures | -$121.19 | -$103.73 | -$52.26 | |
| Investments | -$1696.37 | -$61.14 | $162.45 | |
| Total cash flows from investing | -$1889.86 | -$106.33 | $110.19 | -$805 |
| Financing activities | ||||
| Dividends paid | ||||
| Sale and purchase of stock | $1.15 | $2.61 | $2082.57 | |
| Net borrowings | -$291.72 | $1333.31 | -$917.84 | |
| Total cash flows from financing | $10885.6 | $8439.49 | $684.99 | $806.55 |
| Effect of exchange rate | $0.68 | $0.57 | $0.05 | |
| Change in cash and equivalents | $1769.28 | $1077.87 | -$554.99 | $0.26 |
| Market cap | $32.18B |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 1.08B |
| Revenue | N/A |
|---|---|
| EBITDA | N/A |
| EBIT | N/A |
| Net Income | N/A |
| Revenue Q/Q | 19.41% |
| 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 | N/A |
| Book/Share | N/A |
| Cash/Share | N/A |
| EPS | N/A |
|---|---|
| ROA | N/A |
| ROE | N/A |
| Debt/Equity | 4.68 |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | N/A |
| Quick ratio | N/A |