Three-Statement Breakdown
REVENUE DOWN
Revenue fell 5.1% year over year to $37.3B, and carried a 1.9% net margin.
REVENUE
-5.1%
37,296
GROSS PROFIT
+0.4%
16,411
NET INCOME
—
727
EPS (DILUTED)
—
$0.29
| Income statement | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue |
|
10,553 | 11,144 | 10,671 | 12,191 | 33,817 | 41,321 | 39,321 | 37,296 | -5.1% |
| Cost of revenue |
|
(3,935) | (3,819) | (3,860) | (4,620) | (20,442) | (24,526) | (22,970) | (20,885) | -9.1% |
| Gross profit |
|
6,618 | 7,325 | 6,811 | 7,571 | 13,375 | 16,795 | 16,351 | 16,411 | +0.4% |
| SG&A |
|
(2,620) | (2,788) | (2,722) | (4,016) | (9,678) | (9,696) | (9,296) | (9,418) | +1.3% |
| Operating income |
|
1,934 | 3,009 | 2,515 | 2,012 | -7,370 | -1,548 | -10,032 | 738 | — |
| Interest expense |
|
(729) | (677) | (648) | (633) | (1,777) | (2,221) | (2,017) | (2,085) | +3.4% |
| Income tax |
|
(341) | (81) | (373) | (236) | -1,663 | -784 | (94) | (890) | +846.8% |
| Net income |
|
594 | 2,069 | 1,219 | 1,006 | -7,371 | -3,126 | -11,311 | 727 | — |
| EPS (diluted) |
NOT DISCLOSED
|
— | — | $1.81 | $1.54 | -$3.82 | -$1.28 | -$4.62 | $0.29 | — |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · GROSS PROFIT · YoY BRIDGE
FROM16,351
REVENUE-2,025
COST OF REVENUE+2,085
TO16,411
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 ↗