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
651.80M
769.21M
▲ 18.0% QoQ
1.08B
▲ 40.8% QoQ
1.28B
▲ 18.4% QoQ
1.20B
1.28B
Cost of Revenue
278.79M
319.90M
▲ 14.7% QoQ
463.65M
▲ 44.9% QoQ
501.55M
▲ 8.2% QoQ
489.95M
520.42M
Gross Profit
373.01M
449.31M
▲ 20.5% QoQ
619.69M
▲ 37.9% QoQ
780.95M
▲ 26.0% QoQ
705.05M
764.58M
Operating Income
90.74M
145.30M
▲ 60.1% QoQ
293.20M
▲ 101.8% QoQ
473.00M
▲ 61.3% QoQ
382.40M
411.20M
Net Income
78.37M
119.56M
▲ 52.6% QoQ
257.22M
▲ 115.1% QoQ
398.91M
▲ 55.1% QoQ
316.68M
340.52M
AI Forecast · Holden Pike
Here's how I'm framing the next two quarters from the CFO chair.
The first assumption is that the AI-test intensity story keeps playing out. Every advanced packaging line and every HBM stack needs more test sockets per wafer, and our customer mix is tilting heavily toward those higher-pin-count, higher-mix platforms. That's why I'm holding gross margin in the 59–60% zone even after the 60.9% peak in Q1 — mix should stay favorable, but I don't want to extrapolate a one-quarter print.
Second assumption: revenue moderates sequentially into Q2 then re-accelerates into Q3 as customers burn through the test capacity they locked in earlier and prep for fall builds. I have Q2 down a touch from Q1's record, then Q3 climbing back to a fresh high. Net income naturally follows the same arc, with operating leverage still doing real work because fixed costs in the test cell business stay relatively contained.
The top risk I keep staring at is cyclicality. ATE is the last gate before silicon ships, which is great when wafer starts are surging and terrifying when they're not. Hyperscaler capex digestion, a pause in advanced-node ramps, or a sudden unwind in memory pricing could compress utilization and margin fast. We're also levered to a handful of advanced-packaging customers, so any mix shift hits both top line and gross profit in the same quarter. I'd rather forecast conservatively and surprise up than get caught extrapolating the cycle top.