Three-Statement Breakdown
REVENUE UP
Revenue rose 12% year over year to $13.2B, and carried a 7.0% net margin.
REVENUE
+11.6%
13,161
GROSS PROFIT
+29.5%
2,578
NET INCOME
-77.2%
915
EPS (DILUTED)
-74.6%
$3.30
| Income statement | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue |
|
11,635 | 11,474 | 11,781 | 13,811 | 13,372 | 12,062 | 11,795 | 13,161 | +11.6% |
| Cost of revenue |
|
(9,329) | (9,203) | (9,323) | (11,085) | (11,122) | (9,754) | (9,354) | (10,583) | +13.1% |
| Gross profit |
|
1,798 | 1,775 | 2,458 | 2,726 | 2,250 | 1,864 | 1,991 | 2,578 | +29.5% |
| Research & development |
NOT DISCLOSED
|
(32) | (44) | (47) | (56) | (55) | (55) | — | — | — |
| SG&A |
|
(478) | (417) | (525) | (593) | (555) | (532) | (647) | (566) | -12.5% |
| Operating income |
NOT DISCLOSED
|
935 | 932 | 1,003 | 1,291 | 1,214 | 1,273 | — | — | — |
| Interest expense |
|
(302) | (324) | (316) | (283) | (331) | (460) | (296) | (333) | +12.5% |
| Income tax |
|
(185) | (71) | (99) | (156) | (138) | (146) | (133) | (240) | +80.5% |
| Net income |
|
453 | 536 | 582 | 878 | 732 | 711 | 4,014 | 915 | -77.2% |
| EPS (diluted) |
|
$1.29 | $1.66 | $1.76 | $2.65 | $2.25 | $2.23 | $13.00 | $3.30 | -74.6% |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · GROSS PROFIT · YoY BRIDGE
FROM1,991
REVENUE+1,366
COST OF REVENUE-1,229
FX & OTHER+450
TO2,578
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 ↗