Earnings History
EPS actual vs estimate, surprise %, beat rate, next earnings date
14
Avg Surprise5.3%
Next ReportNov 04, 2026
Period
Report
EPS Actual
EPS Est
Surprise
June 30, 2026
Aug 13, 2026
$2.40
$2.46
-2.3%
March 31, 2026
May 14, 2026
$2.19
$2.28
-3.9%
Dec. 31, 2025
$2.87
$2.68
7.1%
Sept. 30, 2025
$2.57
$2.34
10.0%
June 30, 2025
$2.33
$2.05
13.6%
March 31, 2025
$1.97
$1.84
7.3%
Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement11
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
Cost of Revenue
$3.37B
$2.83B
$2.37B
$2.67B
$1.71B
$770M
$427M
$323M
$224M
SG&A Expense
·
·
·
·
·
·
$49M
$38M
$26M
Interest Expense
$4.48B
$3.66B
$3.96B
$3.51B
$1.27B
$340M
$353M
$301M
$237M
Interest Income
$10.02B
$7.68B
$6.23B
$4.64B
$1.88B
$1.65B
$1.29B
$801M
$412M
Pretax Income
$2.79B
$2.49B
$1.91B
$-387M
$-1.45B
$1.13B
$1.09B
$442M
$-96M
Income Tax
$-413M
$-465M
$-355M
$139M
$-68M
$290M
$286M
$137M
$9M
Net Income
$2.34B
$-1.51B
$1.60B
$-519M
$-1.36B
$854M
$803M
$301M
$-109M
EPS (Basic)
·
$-5.02
$5.09
$-1.67
$-4.40
$2.95
$2.90
$1.30
$-0.49
EPS (Diluted)
·
$-5.02
$4.74
$-1.67
$-4.40
$2.91
$2.85
$1.29
$-0.49
Shares (Basic)
266,859,605
301,695,179
312,587,588
311,880,008
308,905,398
289,289,033
277,320,157
232,499,264
215,571,771,000
EBITDA
·
·
·
$800M
$507M
$256M
$163M
$92M
·
Balance Sheet9
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
Cash & Equivalents
$4.82B
$5.23B
$2.18B
$1.51B
$4.50B
$2.45B
$968M
$298M
$642M
Other Current Assets
·
·
$381M
$365M
·
·
·
·
·
Current Assets
$56.45B
$45.97B
$37.15B
$30.66B
$29.94B
$29.27B
$18.40B
$12.44B
$6.00B
PP&E (Net)
$1.73B
$1.83B
$1.66B
$1.64B
$1.57B
$717M
$549M
$266M
$190M
Total Assets
$62.30B
$54.81B
$48.69B
$42.25B
$42.10B
$31.75B
$19.61B
$13.29B
$6.64B
Current Liabilities
$41.20B
$33.53B
$28.83B
$25.17B
$22.79B
$13.38B
$11.87B
$6.05B
$3.82B
Total Liabilities
$51.26B
$42.99B
$34.02B
$29.30B
$28.47B
$16.76B
$13.63B
$8.20B
$6.15B
Retained Earnings
$1.97B
$-346M
$1.17B
$-423M
$96M
$1.46B
$601M
$-202M
$-503M
Stockholders' Equity
$11.00B
$11.78B
$14.62B
$12.89B
$13.54B
$14.85B
$5.97B
$5.09B
$467M
Cash Flow9
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
D&A
·
·
·
$800M
$507M
$256M
$163M
$92M
$57M
Other Non-cash
·
·
·
$1.40B
$4.46B
$-1.05B
$-3.62B
$-2.81B
·
Operating Cash Flow
$677M
$-3.62B
$1.65B
$1.68B
$3.61B
$56M
$-2.65B
$-2.42B
$-1.28B
CapEx
$706M
$764M
$736M
$418M
$1.08B
$372M
$334M
$141M
$141M
Investing Cash Flow
$-1.76B
$1.59B
$-845M
$-1.87B
$-2.98B
$-5.81B
$-438M
$-2.74B
$-300M
Dividends Paid
$18M
$10M
$6M
$4M
$3M
$904.0K
$4.0K
$0
·
Financing Cash Flow
$931M
$5.04B
$-149M
$-2.81B
$1.42B
$7.22B
$3.76B
$4.79B
$2.05B
Free Cash Flow
$-29M
$-4.39B
$911M
$1.27B
$2.52B
$-316M
$-2.99B
$-2.56B
·
Levered FCF
$-5.17B
$-9.86B
$-2.34B
$-3.51B
$1.31B
$-568M
$-3.25B
$-2.95B
·
Profitability2
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
ROA
4.0%
-2.9%
3.5%
-1.2%
-3.7%
3.3%
4.9%
3.0%
·
ROE
20.5%
-11.5%
11.6%
-3.9%
-9.6%
8.2%
14.5%
10.8%
·
Liquidity & Solvency2
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
Current Ratio
1.4
1.4
1.3
1.2
1.3
2.2
1.6
2.1
·
Quick Ratio
0.1
0.2
0.1
0.1
0.2
0.2
0.1
0.0
·
Per Share1
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
EPS (TTM)
·
$-5.02
$4.74
$-1.67
$-4.40
$2.91
$2.85
$1.29
·
Valuation (TTM)5
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
Net Income TTM
$2.34B
$-1.51B
$1.60B
$-519M
$-1.36B
$854M
$803M
$301M
·
P/E
·
-1.6
3.8
-5.7
-3.8
28.8
14.0
14.3
·
Earnings Yield
·
-63.0%
26.3%
-17.7%
-26.1%
3.5%
7.1%
7.0%
·
Payout Ratio
0.76%
-0.69%
0.38%
-0.69%
-0.22%
0.11%
0.00%
·
·
Annual Payout
$18M
$10M
$6M
$4M
$3M
$904.0K
$4.0K
$0
·
Per Share1
Metric
Trend
Q4 2018
EPS (TTM)
$1.29
Valuation (TTM)4
Metric
Trend
Q4 2018
Net Income TTM
$301M
P/E
14.3
Earnings Yield
7.0%
Annual Payout
$0
Most recent period on the left · null values shown as ·
Financial Statements
Income statement, balance sheet, cash flow — annual, last 5 years
16
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Net Income
$2.34B
$-1.51B
$1.60B
$-519M
$-1.36B
Diluted EPS
·
$-5.02
$4.74
$-1.67
$-4.40
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Current Ratio
1.4
1.4
1.3
1.2
1.3
Quick Ratio
0.1
0.2
0.1
0.1
0.2
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Free Cash Flow
$-29M
$-4.39B
$911M
$1.27B
$2.52B
Institutional owners (13F)
314 filers
· $2.1B total
· As of Sept. 30, 2026
17
Institutions that report holding this stock in their quarterly SEC Form 13F. Long positions only; a single filer may appear twice for separate option legs. Large offsetting put/call legs typically reflect market-making or hedged inventory, not directional conviction.
Holders314
Value held$2.1B
New positions55
Exited positions54
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
55 (+3 vs prior Q)
54 (-2 vs prior Q)
94 (-2 vs prior Q)
89 (0 vs prior Q)
-9.0M
Compared to Q1 2026. SEC Form 13F filings are due within 45 days of quarter-end plus a short buffer for late filers — quarters still inside that window are skipped in favor of the most recent fully-reported pair.
Investors who filed SEC Schedule 13D — beneficial ownership above 5% with an intent to influence the issuer (activist stakes, board campaigns, M&A). Each row shows the most recent known state of that filer's position.
Filer
Filed
Stake
Status
Purpose
Filing
Madrone Partners, L.P., Madrone Capital Partners, LLC, Thomas Patterson, Greg Penner, Jameson McJunkin
×3 filings
Stone Pagamentos S.A., DLP Capital LLC, StoneCo Ltd., VCK Investment Fund Limited (SAC), VCK Investment Fund Limited (SAC) A, VCK Investment Fund Limited (SAC) E, André Street de Aguiar, Eduardo Cunha Monnerat Solon de Pontes
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.
Company insiders
17 insiders
· 7 officers · 10 directors