Three-Statement Breakdown
REVENUE UP
Revenue rose 6.9% year over year to $6.1B, and carried a 10.9% net margin.
REVENUE
+6.9%
6,074
GROSS PROFIT
+8.4%
3,429
NET INCOME
+9.3%
660
EPS (DILUTED)
+9.9%
$5.32
| Income statement | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue |
|
3,412 | 3,508 | 4,128 | 4,924 | 5,122 | 5,265 | 5,681 | 6,074 | +6.9% |
| Cost of revenue |
|
(1,440) | (1,522) | (1,737) | (1,981) | (2,177) | (2,335) | (2,519) | (2,646) | +5.0% |
| Gross profit |
|
1,972 | 1,986 | 2,390 | 2,943 | 2,945 | 2,930 | 3,162 | 3,429 | +8.4% |
| SG&A |
|
(1,213) | (1,990) | (1,322) | (1,325) | (1,329) | (1,386) | (1,450) | (1,614) | +11.3% |
| Operating income |
|
448 | -335 | 677 | 1,138 | 1,056 | 934 | 1,042 | 1,095 | +5.1% |
| Interest expense |
|
(104) | (112) | (142) | (146) | (183) | (241) | (229) | (212) | -7.3% |
| Income tax |
|
(53) | -36 | (159) | (201) | (230) | (166) | (203) | (231) | +13.5% |
| Net income |
|
310 | -384 | 520 | 744 | 696 | 545 | 604 | 660 | +9.3% |
| EPS (diluted) |
|
$2.56 | -$3.15 | $4.24 | $6.02 | $5.65 | $4.40 | $4.84 | $5.32 | +9.9% |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · GROSS PROFIT · YoY BRIDGE
FROM3,162
REVENUE+393
COST OF REVENUE-127
ROUNDING+1
TO3,429
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 2026-07-21 ↗