Three-Statement Breakdown
REVENUE UP
Revenue rose 33% year over year to $2.8B, and carried a 4.5% net margin.
REVENUE
+33.5%
2,780
GROSS PROFIT
+33.6%
1,658
NET INCOME
-66.9%
125
EPS (DILUTED)
-68.5%
$1.51
| Income statement | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue |
|
420 | 531 | 681 | 866 | 1,187 | 1,561 | 2,083 | 2,780 | +33.5% |
| Cost of revenue |
|
(161) | (224) | (265) | (320) | (461) | (605) | (841) | (1,121) | +33.3% |
| Gross profit |
|
259 | 307 | 416 | 546 | 726 | 955 | 1,241 | 1,658 | +33.6% |
| Research & development |
|
(77) | (101) | (123) | (194) | (234) | (304) | (442) | (684) | +55.0% |
| SG&A |
|
(157) | (213) | (307) | (515) | (399) | (495) | (741) | (1,036) | +39.8% |
| Operating income |
|
25 | -6 | -14 | -163 | 93 | 157 | 59 | -62 | — |
| Interest expense |
|
(3) | (8) | (8) | (1) | (4) | (7) | (7) | (94) | +1227.7% |
| Income tax |
|
-1 | (1) | -5 | -80 | (49) | -19 | (4) | -106 | — |
| Net income |
|
29 | 1 | -2 | -56 | 147 | 176 | 377 | 125 | -66.9% |
| EPS (diluted) |
|
$0.50 | $0.01 | -$0.03 | -$0.91 | $2.03 | $2.33 | $4.80 | $1.51 | -68.5% |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · GROSS PROFIT · YoY BRIDGE
FROM1,241
REVENUE+697
COST OF REVENUE-280
TO1,658
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 2026-08-06 ↗