📊 Base Forecast: Q4 FY2025 Predicted Revenue: $6.25B | Adjust parameters below to model different scenarios
⚙️ Scenario Calculator
Q4 FY2025 Revenue
$6.25B
+12.0% YoY
Operating Income
$1.75B
28% margin
Net Income
$1.49B
23.8% net margin
Subscription Revenue
$6.07B
97% of total
📈 Quarterly Revenue Trend (FY2025)
🎯 Segment Performance Forecast
📊 Scenario Comparison Table
| Metric |
Base Case |
Conservative |
Optimistic |
| Revenue |
$6.25B |
$5.94B |
$6.56B |
| Operating Income |
$1.75B |
$1.54B |
$1.96B |
| Net Income |
$1.49B |
$1.31B |
$1.67B |
| Operating Margin |
28.0% |
25.9% |
29.9% |
| Net Margin |
23.8% |
22.1% |
25.5% |
📋 Analysis Summary
Q3 FY2025 Actual Revenue
$5.99B
Q4 FY2025 Predicted Revenue
$6.25B
Q3 to Q4 Sequential Growth
+4.3%
Full Year FY2025 Estimated Revenue
$23.21B
YoY Growth Rate
+12.0%
Subscription Revenue Concentration
97.0%