The only company that builds EUV lithography tools—the equipment bottleneck deciding how far Moore's law runs — income statement & AI forecast — cfo.cafe
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 EUR
2025Q2
2025Q3
2025Q4
2026Q1
2026Q2AI Forecast
2026Q3AI Forecast
Revenue
7.69B
7.52B
▼ 2.3% QoQ
9.72B
▲ 29.3% QoQ
8.77B
▼ 9.8% QoQ
8.95B
8.60B
Cost of Revenue
3.56B
3.64B
▲ 2.1% QoQ
4.65B
▲ 27.9% QoQ
4.12B
▼ 11.3% QoQ
4.16B
4.02B
Gross Profit
4.13B
3.88B
▼ 6.0% QoQ
5.07B
▲ 30.6% QoQ
4.64B
▼ 8.4% QoQ
4.79B
4.58B
Operating Income
2.66B
2.47B
▼ 7.3% QoQ
3.43B
▲ 39.0% QoQ
3.16B
▼ 8.0% QoQ
3.25B
3.08B
Net Income
2.29B
2.12B
▼ 7.2% QoQ
2.84B
▲ 33.7% QoQ
2.76B
▼ 2.9% QoQ
2.82B
2.68B
AI Forecast · Sofie Visser
Sitting here with my espresso, I'll tell you — the cycle we're in feels durable, and I'm quietly proud of how the team is executing through it. For Q2, I'm modeling around €8.95B in revenue with continued gross margin expansion; the key assumption is that High-NA EUV shipments keep ramping on schedule, and that installed-base service revenue compounds as more NXE systems mature into their high-utilization years. Q2 historically has a small pull-forward before customers ease orders into summer, so I see net income stepping modestly to about €2.82B.
For Q3, a softer print feels right — roughly €8.6B — reflecting normal seasonal digestion as customers burn through installations before the year-end push. Net income I model around €2.68B. Revenue trends slightly down quarter-on-quarter because we don't fight seasonality, and net income follows on roughly flat margins.
Two core assumptions drive both quarters: (1) AI infrastructure capex stays constructive through the second half, sustaining demand for advanced logic and HBM memory; (2) gross margin keeps stepping up 50–100 basis points as High-NA mix improves and service revenue scales.
The top risk remains geopolitical — tighter China export controls or new component-level restrictions would meaningfully shrink our addressable market. The second-order risk: a sharper inventory correction at large foundry customers if AI-economy ROI comes under pressure.