Income
Balance sheet
Cash flow
Financials in millions USD. Fiscal year is February - January.
| Breakdown | TTM | 02/28/2025 | 02/29/2024 | 02/28/2023 | 02/28/2022 | 02/28/2021 |
|---|---|---|---|---|---|---|
| Revenue | 9,544 | 8,317 | 6,083 | 4,908 | 4,680 | 3,693 |
| Revenue Growth (YoY) | 30% | 37% | 24% | 5% | 27% | 12% |
| Cost of Revenue | 7,784 | 6,818 | 4,002 | 3,208 | 2,966 | 2,234 |
| Gross Profit | 1,760 | 1,499 | 2,081 | 1,699 | 1,713 | 1,459 |
| Selling, General & Admin | -- | -11 | -4 | -2 | -2 | -- |
| Research & Development | -- | -- | -- | -- | -- | -- |
| Operating Expenses | 1,231 | 1,098 | 919 | 779 | 617 | 378 |
| Other Non Operating Income (Expenses) | -262 | -27 | -22 | -20 | -17 | -- |
| Pretax Income | 85 | 302 | 1,113 | 934 | 1,066 | 1,041 |
| Income Tax Expense | 158 | 188 | 324 | 269 | 291 | 265 |
| Net Income | -99 | 95 | 781 | 661 | 772 | 773 |
| Net Income Growth | -120% | -88% | 18% | -14% | 0% | 67% |
| Shares Outstanding (Diluted) | 153.49 | 153.52 | 151.98 | 146.94 | 141.35 | 138.34 |
| Shares Change (YoY) | 0% | 1% | 3% | 4% | 2% | 1% |
| EPS (Diluted) | -0.64 | 0.62 | 5.14 | 4.5 | 5.46 | 5.59 |
| EPS Growth | -120% | -88% | 14% | -18% | -2% | 66% |
| Free Cash Flow | 42 | -502 | 542 | 176 | 132 | 577 |
| Free Cash Flow Per Share | 0.27 | -3.26 | 3.56 | 1.19 | 0.93 | 4.17 |
| Gross Margin | 18.44% | 18.02% | 34.21% | 34.61% | 36.6% | 39.5% |
| Operating Margin | 5.53% | 4.8% | 19.08% | 18.74% | 23.39% | 29.24% |
| Profit Margin | -1.03% | 1.14% | 12.83% | 13.46% | 16.49% | 20.93% |
| Free Cash Flow Margin | 0.44% | -6.03% | 8.91% | 3.58% | 2.82% | 15.62% |
| EBITDA | 1,237 | 1,015 | 1,530 | 1,280 | 1,391 | 1,289 |
| EBITDA Margin | 12.96% | 12.2% | 25.15% | 26.07% | 29.72% | 34.9% |
| D&A For EBITDA | 709 | 615 | 369 | 360 | 296 | 209 |
| EBIT | 528 | 400 | 1,161 | 920 | 1,095 | 1,080 |
| EBIT Margin | 5.53% | 4.8% | 19.08% | 18.74% | 23.39% | 29.24% |
| Effective Tax Rate | 185.88% | 62.25% | 29.11% | 28.8% | 27.29% | 25.45% |