Three-Statement Breakdown
REVENUE UP
Revenue rose 3.3% year over year to $19.0B, and carried a 11.2% net margin.
REVENUE
+3.3%
19,027
GROSS PROFIT
+3.6%
9,397
NET INCOME
+4.7%
2,139
EPS (DILUTED)
+5.5%
$6.85
| Income statement | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue |
|
11,898 | 12,193 | 12,032 | 13,321 | 15,645 | 17,279 | 18,418 | 19,027 | +3.3% |
| Cost of revenue |
|
(6,150) | (6,298) | (6,100) | (6,738) | (8,205) | (8,943) | (9,350) | (9,630) | +3.0% |
| Gross profit |
|
5,748 | 5,895 | 5,931 | 6,583 | 7,440 | 8,336 | 9,068 | 9,397 | +3.6% |
| SG&A |
|
(1,060) | (1,092) | (1,053) | (1,196) | (1,454) | (1,609) | (1,674) | (1,710) | +2.2% |
| Operating income |
|
1,736 | 1,787 | 1,709 | 2,076 | 2,392 | 2,780 | 3,196 | 3,302 | +3.3% |
| Interest expense |
|
(384) | (392) | (356) | (315) | (396) | (508) | (539) | (574) | +6.5% |
| Income tax |
|
(283) | (222) | (173) | (283) | (344) | (460) | (388) | (455) | +17.3% |
| Net income |
|
1,037 | 1,073 | 967 | 1,290 | 1,488 | 1,731 | 2,043 | 2,139 | +4.7% |
| EPS (diluted) |
|
$3.16 | $3.33 | $3.02 | $4.04 | $4.69 | $5.47 | $6.49 | $6.85 | +5.5% |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · GROSS PROFIT · YoY BRIDGE
FROM9,068
REVENUE+609
COST OF REVENUE-280
TO9,397
No bridge for this line yet — select Gross profit to see its YoY walk.
↹ CLICK A LINE TO SELECT · ⌘F FIND LINE ITEM
SRC 10-Q FILED 2026-08-07 ↗