Three-Statement Breakdown
REVENUE UP
Revenue rose 3.9% year over year to $17.0B, and carried a 11.3% net margin.
REVENUE
+3.9%
17,028
GROSS PROFIT
+14.8%
6,520
NET INCOME
+46.6%
1,923
EPS (DILUTED)
+47.9%
$8.49
| Income statement | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue |
|
10,484 | 8,671 | 8,260 | 16,950 | 20,930 | 16,060 | 16,382 | 17,028 | +3.9% |
| Cost of revenue |
|
(8,238) | (6,208) | (5,186) | (13,730) | (16,882) | (10,676) | (10,703) | (10,508) | -1.8% |
| Gross profit |
|
2,246 | 2,553 | 3,074 | 3,220 | 4,048 | 5,384 | 5,678 | 6,520 | +14.8% |
| SG&A |
|
(257) | (281) | (255) | (273) | (310) | (349) | (385) | (406) | +5.5% |
| Operating income |
|
238 | 193 | -1,304 | 865 | 1,729 | 2,626 | 2,695 | 3,331 | +23.6% |
| Interest expense |
|
-186 | -338 | -391 | -388 | -446 | -688 | -767 | -853 | — |
| Income tax |
|
(6) | -88 | -248 | (15) | (132) | (363) | (384) | (530) | +37.8% |
| Net income |
|
2 | -209 | -1,554 | 71 | 1,196 | 1,346 | 1,312 | 1,923 | +46.6% |
| EPS (diluted) |
|
-$0.53 | -$1.44 | -$7.26 | -$0.07 | $3.88 | $3.66 | $5.74 | $8.49 | +47.9% |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · GROSS PROFIT · YoY BRIDGE
FROM5,678
REVENUE+647
COST OF REVENUE+195
TO6,520
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 ↗