Three-Statement Breakdown
REVENUE UP
Revenue rose 18% year over year to $2.9B, and carried a 15.3% net margin.
REVENUE
+18.5%
2,896
GROSS PROFIT
+15.4%
2,277
NET INCOME
+12.8%
443
EPS (DILUTED)
+15.4%
$0.90
| Income statement | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue |
|
477 | 661 | 836 | 1,196 | 1,578 | 1,946 | 2,445 | 2,896 | +18.5% |
| Cost of revenue |
|
(114) | (156) | (179) | (222) | (281) | (366) | (472) | (619) | +31.2% |
| Gross profit |
|
363 | 505 | 657 | 975 | 1,297 | 1,581 | 1,973 | 2,277 | +15.4% |
| Research & development |
|
(84) | (117) | (167) | (226) | (320) | (412) | (463) | (525) | +13.3% |
| SG&A |
|
(85) | (143) | (172) | (375) | (525) | (520) | (536) | (518) | -3.2% |
| Operating income |
|
107 | 112 | 144 | 125 | 114 | 200 | 427 | 589 | +38.0% |
| Interest expense |
NOT DISCLOSED
|
(2) | — | — | — | (4) | (2) | (2) | (2) | +18.2% |
| Income tax |
|
(18) | (8) | -98 | -16 | (74) | (89) | (114) | (215) | +88.6% |
| Net income |
|
88 | 108 | 242 | 138 | 53 | 179 | 393 | 443 | +12.8% |
| EPS (diluted) |
|
$1.92 | $0.23 | $0.49 | $0.28 | $0.11 | $0.36 | $0.78 | $0.90 | +15.4% |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · GROSS PROFIT · YoY BRIDGE
FROM1,973
REVENUE+451
COST OF REVENUE-147
TO2,277
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 ↗