Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata47.2%
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
$0.41
$0.44
-7.6%
31 Maret 2026
$0.50
$0.50
0.93%
31 Des. 2025
$0.86
$0.52
63.5%
30 Sep. 2025
$0.61
$0.34
82.9%
30 Juni 2025
$0.61
$0.34
79.8%
31 Maret 2025
$0.86
$0.52
63.5%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi13
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
$38.09B
$36.15B
$25.57B
$22.06B
$19.49B
$17.80B
$17.98B
$16.09B
$14.61B
$14.10B
Cost of Revenue
$23.99B
$16.60B
$16.05B
$14.35B
$12.80B
$11.18B
$10.14B
$9.09B
$8.78B
$9.01B
Gross Profit
$14.10B
$19.54B
$9.52B
$7.70B
$6.69B
$6.62B
$7.85B
$7.00B
$5.83B
$5.09B
SG&A Expense
$25.82B
$20.39B
$19.29B
·
·
·
·
·
·
·
Interest Expense
$4.23B
$2.70B
$2.71B
$1.96B
$1.45B
$1.32B
$1.17B
$808M
$688M
$840M
Interest Income
·
$1.04B
$806M
$1.09B
$472M
$337M
$373M
$446M
$326M
$449M
Pretax Income
$11.70B
$13.64B
$4.75B
$4.27B
$3.17B
$1.33B
$4.68B
$3.91B
$3.50B
$4.13B
Income Tax
$-2.74B
$-1.30B
$-1.55B
$-1.23B
$-962M
$-461M
$-1.16B
$-853M
$-883M
$-1.12B
Net Income
$8.46B
$9.58B
$3.52B
$3.12B
$2.31B
$973M
$3.37B
$2.84B
$2.52B
$2.95B
EPS (Basic)
$2.48
$2.80
$1.03
$4.57
$3.37
$1.42
$4.93
·
·
·
EPS (Diluted)
$2.47
$2.80
$1.03
$4.57
$3.37
·
·
·
·
·
Shares (Basic)
3,417,956,125,000
3,417,549,345,000
3,417,549,345,000
·
·
·
·
·
·
·
EBITDA
$-2.21B
$2.68B
$2.79B
$-2.45B
$-2.25B
$2.04B
$1.78B
$-1.39B
$1.30B
·
Neraca11
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Cash & Equivalents
$95M
$32M
$31M
$140M
$147M
$74M
$176M
$3.03B
$2.28B
$1.89B
Inventory
$22M
$11M
$86M
$124M
$114M
$105M
$70M
$66M
$86M
$58M
Current Assets
$18.56B
$10.61B
$7.78B
$7.28B
$6.50B
$6.44B
$4.90B
$5.60B
$4.57B
$3.82B
PP&E (Net)
$891M
$562M
$475M
$339M
$291M
$268M
$314M
$268M
$255M
$302M
Intangibles
$50.49B
$44.77B
$44.01B
$39.32B
$39.32B
$34.41B
$32.33B
$29.01B
$33.47B
$31.25B
Total Assets
$104.20B
$80.97B
$61.47B
$57.21B
$53.17B
$50.42B
$46.46B
$43.57B
$39.55B
$36.75B
Accounts Payable
$2.40B
$767M
$456M
$431M
$237M
$264M
$370M
$466M
$345M
·
Current Liabilities
$16.55B
$11.97B
$8.41B
$6.66B
$5.09B
$5.90B
$6.45B
$5.40B
$4.77B
$4.30B
Total Liabilities
$61.80B
$44.04B
$31.61B
$29.87B
$28.23B
$27.62B
$24.82B
$24.01B
$22.03B
$21.33B
Retained Earnings
$5.66B
$6.55B
$2.36B
$2.09B
$1.55B
$653M
·
·
·
·
Stockholders' Equity
$42.40B
$36.93B
$29.86B
$27.33B
$24.93B
$22.79B
$21.64B
$19.55B
$17.51B
$15.42B
Arus Kas9
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
D&A
$-2.21B
$-2.68B
$2.79B
$2.45B
$2.25B
$-2.04B
$-1.78B
$1.39B
$1.30B
$1.15B
Other Non-cash
$2.11B
$-4.85B
$-1.46B
$3.30B
$3.86B
$1.97B
$-950M
$2.40B
$-519M
·
Operating Cash Flow
$8.36B
$7.40B
$4.85B
$3.97B
$3.91B
$4.98B
$4.20B
$3.84B
$3.30B
$3.00B
CapEx
·
$101M
$147M
$74M
$50M
$42M
$78M
$51M
$19M
$28M
Investing Cash Flow
$-15.70B
$-9.98B
$-4.91B
$-2.88B
$-2.66B
$-6.77B
$-3.27B
$-2.19B
$-1.97B
$-2.13B
Dividends Paid
$2.36B
$929M
$824M
$604M
$254M
$890M
$740M
$653M
$766M
$139M
Financing Cash Flow
$10.32B
$3.42B
$-978M
$60M
$-929M
$-66M
$-1.71B
$-907M
$-934M
$-626M
Free Cash Flow
·
$7.30B
$4.71B
$3.89B
$3.86B
$4.94B
$4.12B
$3.79B
$3.28B
·
Levered FCF
·
$4.34B
$1.12B
$1.37B
$1.98B
$3.15B
$2.66B
$2.81B
$2.42B
·
Profitabilitas6
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Gross Margin
37.0%
54.1%
37.2%
34.9%
34.3%
37.2%
43.6%
43.5%
39.9%
·
Net Margin
22.2%
26.5%
13.8%
14.1%
11.8%
5.5%
18.7%
17.6%
17.2%
·
Pretax Margin
30.7%
37.7%
18.6%
19.4%
16.3%
7.4%
26.0%
24.3%
24.0%
·
EBITDA Margin
-5.8%
7.4%
10.9%
-11.1%
-11.6%
11.5%
9.9%
-8.7%
8.9%
·
ROA
9.1%
13.5%
5.9%
5.7%
4.5%
2.0%
7.5%
6.8%
6.6%
·
ROE
21.3%
28.7%
12.3%
11.9%
9.7%
4.4%
16.4%
15.3%
15.3%
·
Likuiditas & Solvabilitas2
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Current Ratio
1.1
0.9
0.9
1.1
1.3
1.1
0.8
1.0
1.0
·
Quick Ratio
0.0
0.0
0.0
0.0
0.0
0.0
0.3
0.6
0.5
·
Efisiensi2
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Asset Turnover
0.4
0.5
0.4
0.4
0.4
0.4
0.4
0.4
0.4
·
Inventory Turnover
1459.4
342.9
152.7
120.7
117.2
127.5
149.0
120.1
122.2
·
Per Saham1
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
EPS (TTM)
$2.47
$2.80
$1.03
$4.57
$3.37
·
·
·
·
·
Valuasi (TTM)6
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue TTM
$38.09B
$36.15B
$25.57B
$22.06B
$19.49B
$17.80B
$17.98B
$16.09B
$14.61B
·
Net Income TTM
$8.46B
$9.58B
$3.52B
$3.12B
$2.31B
$973M
$3.37B
$2.84B
$2.52B
·
P/E
9.7
5.1
14.8
2.3
2.2
·
·
·
·
·
Earnings Yield
10.4%
19.5%
6.8%
42.9%
45.9%
·
·
·
·
·
Payout Ratio
27.9%
9.7%
23.4%
19.3%
11.0%
91.5%
22.0%
23.1%
30.4%
·
Annual Payout
$2.36B
$929M
$824M
$604M
$254M
$890M
$740M
$653M
$766M
·
Per Saham1
Metrik
Tren
Q4 2024
Q4 2019
Q4 2017
Q4 2016
Q4 2015
Q4 2014
Q4 2013
Q4 2012
Q4 2011
Q4 2010
Q4 2009
Q4 2008
Q4 2007
Q4 2006
Q4 2005
Q4 2004
EPS (TTM)
$2.80
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)5
Metrik
Tren
Q4 2024
Q4 2019
Q4 2017
Q4 2016
Q4 2015
Q4 2014
Q4 2013
Q4 2012
Q4 2011
Q4 2010
Q4 2009
Q4 2008
Q4 2007
Q4 2006
Q4 2005
Q4 2004
Revenue TTM
$36.15B
$17.98B
$14.61B
$14.10B
$11.71B
·
·
·
·
·
·
·
·
·
·
·
Net Income TTM
$9.58B
$3.37B
$2.52B
$2.95B
$536M
·
·
·
·
·
·
·
·
·
·
·
P/E
5.1
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Earnings Yield
19.5%
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Annual Payout
$929M
$740M
$766M
$139M
$202M
·
·
·
·
·
·
·
·
·
·
·
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Pendapatan
$38.09B
$36.15B
$25.57B
$22.06B
$19.49B
Margin Kotor %
37.0%
54.1%
37.2%
34.9%
34.3%
Laba Bersih
$8.46B
$9.58B
$3.52B
$3.12B
$2.31B
EPS Dilusian
$2.47
$2.80
$1.03
$4.57
$3.37
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Rasio Lancar
1.1
0.9
0.9
1.1
1.3
Rasio Cepat
0.0
0.0
0.0
0.0
0.0
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
·
$7.30B
$4.71B
$3.89B
$3.86B
Pemilik institusional (13F)
309 pengaju
· $2.2B total
· Per tanggal 30 Juni 2026
17
Institusi yang melaporkan kepemilikan saham ini dalam SEC Form 13F triwulanan mereka. Hanya posisi panjang; satu pengaju dapat muncul dua kali untuk leg opsi terpisah. Kaki put/call offset yang besar biasanya mencerminkan pembuatan pasar atau inventaris yang dilindungi, bukan keyakinan arah.
Pemegang309
Nilai yang dipegang$2.2B
Posisi baru78
Posisi yang keluar25
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
78 (+31 vs Kuartal sebelumnya)
25 (+2 vs Kuartal sebelumnya)
197 (+76 vs Kuartal sebelumnya)
9 (-57 vs Kuartal sebelumnya)
+299.0M
Dibandingkan dengan Q1 2026. Pengajuan Formulir 13F SEC jatuh tempo dalam waktu 45 hari setelah akhir kuartal ditambah kelonggaran singkat untuk pengaju terlambat — kuartal yang masih dalam jangka waktu tersebut dilewati demi pasangan terakhir yang dilaporkan sepenuhnya.
Investor yang mengajukan Jadwal 13D SEC — kepemilikan manfaat di atas 5% dengan niat untuk memengaruhi penerbit (kepemilikan aktivis, kampanye dewan, M&A). Setiap baris menunjukkan status terbaru yang diketahui dari posisi pengaju tersebut.
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.
Orang dalam perusahaan
11 orang dalam
· 3 pejabat · 0 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 11 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.