Three-Statement Breakdown
REVENUE UP
Revenue rose 11% year over year to $3.8B, and carried a 14.0% net margin.
REVENUE
+11.0%
3,761
GROSS PROFIT
+11.1%
1,984
NET INCOME
+12.9%
527
EPS (DILUTED)
+13.5%
$1.09
| Income statement | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue |
|
1,822 | 2,015 | 2,161 | 2,424 | 2,696 | 3,073 | 3,389 | 3,761 | +11.0% |
| Cost of revenue |
|
(894) | (994) | (1,049) | (1,163) | (1,308) | (1,470) | (1,603) | (1,777) | +10.8% |
| Gross profit |
|
927 | 1,022 | 1,113 | 1,262 | 1,387 | 1,603 | 1,786 | 1,984 | +11.1% |
| SG&A |
|
(551) | (623) | (657) | (727) | (803) | (915) | (1,015) | (1,133) | +11.6% |
| Operating income |
NOT DISCLOSED
|
— | 317 | 376 | 448 | 493 | 583 | 657 | 726 | +10.5% |
| Interest expense |
NOT DISCLOSED
|
— | — | — | — | (3) | (19) | (28) | (29) | +3.2% |
| Income tax |
|
(79) | (58) | (96) | (126) | (130) | (151) | (164) | (174) | +6.3% |
| Net income |
NOT DISCLOSED
|
— | 203 | 267 | 357 | 369 | 435 | 466 | 527 | +12.9% |
| EPS (diluted) |
|
$0.47 | $0.41 | $0.54 | $0.72 | $0.75 | $0.89 | $0.96 | $1.09 | +13.5% |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · GROSS PROFIT · YoY BRIDGE
FROM1,786
REVENUE+372
COST OF REVENUE-174
TO1,984
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 2026-07-23 ↗