Global leader in networking ASICs and custom silicon, built by stitching cloud-to-baseband franchises together — 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 USD
2025Q3
2025Q4
2026Q1
2026Q2
2026Q3AI Forecast
2026Q4AI Forecast
Revenue
15.95B
18.02B
▲ 12.9% QoQ
19.31B
▲ 7.2% QoQ
22.19B
▲ 14.9% QoQ
23.80B
25.30B
Cost of Revenue
5.22B
5.76B
▲ 10.2% QoQ
6.14B
▲ 6.7% QoQ
6.76B
▲ 10.1% QoQ
7.19B
7.59B
Gross Profit
10.70B
12.25B
▲ 14.4% QoQ
13.16B
▲ 7.4% QoQ
15.41B
▲ 17.2% QoQ
16.61B
17.71B
Operating Income
5.89B
7.51B
▲ 27.5% QoQ
8.56B
▲ 14.1% QoQ
10.79B
▲ 26.0% QoQ
11.66B
12.52B
Net Income
4.14B
8.52B
▲ 105.7% QoQ
7.35B
▼ 13.7% QoQ
9.31B
▲ 26.7% QoQ
10.00B
10.75B
AI Forecast · Daniel Brook
Pull up a chair — let me walk you through how I'm seeing the back half of fiscal '26 from the Broadcom deck.
Two assumptions anchor this forecast. First, custom-silicon revenue — the AI accelerator programs with our hyperscaler partners — keeps ramping through the second half. That's our highest-margin franchise, and it's pulling the consolidated gross margin into the 70% neighborhood, a step function from where we were pre-VMware. Second, the VMware integration synergies we promised the Street are still materializing in op-margin expansion; run-rate cost takeout is largely in the rearview, but the absorption benefit keeps flowing as the org gets leaner. Net income also gets a quiet lift because our interest expense rolls down as we chip away at the acquisition debt.
The top risk? Concentration. A meaningful slice of incremental revenue comes from a small handful of hyperscaler customers running custom AI silicon. One program slip, one architecture pivot, one inventory digestion quarter — and the Q3-Q4 trajectory bends fast. We're also watching component lead times and any FX drag on the networking backlog. That's why I'm comfortable with a measured QoQ ramp rather than a hockey stick: poker players don't chase draws, they bet when the pot odds make sense, and right now the odds look favorable but never certain.