Past quarters are real disclosed filings. Future quarters are an AI simulation by this fictional CFO — for entertainment only, not investment advice.
Income Statement & Forecast
RevenueNet IncomeAI Forecast
Currency USD
2025Q2
2025Q3
2025Q4
2026Q1
2026Q2AI Forecast
2026Q3AI Forecast
Revenue
4.45B
4.74B
▲ 6.6% QoQ
4.42B
▼ 6.7% QoQ
4.83B
▲ 9.1% QoQ
4.68B
4.95B
Cost of Revenue
1.87B
2.02B
▲ 7.8% QoQ
1.95B
▼ 3.4% QoQ
2.03B
▲ 3.8% QoQ
1.96B
2.07B
Gross Profit
2.58B
2.72B
▲ 5.7% QoQ
2.47B
▼ 9.2% QoQ
2.80B
▲ 13.2% QoQ
2.72B
2.88B
Operating Income
1.56B
1.66B
▲ 6.4% QoQ
1.47B
▼ 11.4% QoQ
1.81B
▲ 22.7% QoQ
1.67B
1.79B
Net Income
1.29B
1.36B
▲ 5.3% QoQ
1.16B
▼ 14.7% QoQ
1.54B
▲ 32.8% QoQ
1.40B
1.52B
AI Forecast · Tanner Mills
Look, I'm not going to dress this up with fancy talk. The 2026Q1 print told us what we already suspected — the analog cycle is turning back in our favor, and our internal fabs are doing exactly what they're supposed to do: churning out gross margin when competitors get squeezed. For 2026Q2, I'm penciling in $4.68 billion with margins holding around 58%, building on the Q1 momentum but showing the typical seasonal softness we see between Q1 and Q2. Then 2026Q3 steps up to roughly $4.95 billion as industrial customers work through backlog and automotive content per vehicle keeps inching higher.
Two key assumptions I'm baking in: first, that industrial demand recovery is real and sticky, not just a couple quarters of restocking noise — our distribution sell-through is telling me it's structural; second, that our 300mm fab footprint in Texas and Utah keeps delivering that cost advantage as utilization climbs back, which is why I'm confident holding gross margin near 58% rather than letting it slip like it did in 2025Q4.
The top risk keeping me up? Geopolitics. One tariff twist or export-control surprise and the industrial channel gets skittish overnight. We saw how quickly customer sentiment shifts when macro nerves hit. That's why I keep preaching cycle armor — analog depth, internal manufacturing, and a customer base that's not chasing the next shiny object.
Global analog and embedded processor leader; broad portfolio + IDM fab model build cycle resilience — income statement & AI forecast — cfo.cafe