Three-Statement Breakdown
REVENUE UP
Revenue rose 18% year over year to $12.2B, and carried a 17.3% net margin.
REVENUE
+18.3%
12,168
GROSS PROFIT
+16.1%
8,009
NET INCOME
+19.1%
2,111
EPS (DILUTED)
+19.2%
$4.22
| Income statement | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue |
|
9,696 | 10,076 | 9,603 | 9,722 | 9,800 | 11,237 | 10,290 | 12,168 | +18.3% |
| Cost of revenue |
|
(3,225) | (3,372) | (3,056) | (3,499) | (4,018) | (3,260) | (3,393) | (4,159) | +22.6% |
| Gross profit |
|
6,471 | 6,704 | 6,547 | 6,223 | 5,782 | 7,977 | 6,897 | 8,009 | +16.1% |
| Operating income |
|
2,298 | 1,943 | 2,270 | -856 | 1,381 | 3,685 | 2,353 | 2,980 | +26.6% |
| Interest expense |
|
(476) | (569) | (600) | (571) | (628) | (748) | (882) | (1,005) | +13.9% |
| Income tax |
|
(417) | (257) | (396) | -441 | -29 | (518) | (53) | (263) | +396.2% |
| Net income |
|
1,438 | 1,693 | 1,905 | -648 | 1,031 | 2,563 | 1,772 | 2,111 | +19.1% |
| EPS (diluted) |
|
$2.83 | $3.33 | $3.76 | -$1.29 | $2.06 | $5.13 | $3.54 | $4.22 | +19.2% |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · GROSS PROFIT · YoY BRIDGE
FROM6,897
REVENUE+1,878
COST OF REVENUE-766
TO8,009
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 2026-08-04 ↗